{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Navigation Pane","General Input Sheet","Exist Trunk Assets - Parks","Unit Rates-Parks","Future Trunk Assets - Parks","Catchment Demand - Parks","Summary Cost Schedule"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":144,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Navigation Pane","index":0,"n_rows":23,"n_cols":18,"rows_kept":23,"cut":false,"hidden":false,"merged":[[17,2,17,5],[14,12,14,15],[22,2,22,5],[21,2,21,5],[18,2,18,5],[20,2,20,5],[1,1,1,15],[2,1,2,15],[3,5,3,6],[11,7,11,10],[12,7,22,10],[11,12,11,15],[9,3,9,4],[9,8,9,9],[9,13,9,14],[11,2,11,5],[12,2,12,5],[14,2,14,5],[15,2,15,5],[12,12,12,15],[7,3,8,15],[15,12,15,15]]}
[]
[null,"Brisbane City Council"]
[null,"Local Government Infrastructure Plan (LGIP)"]
[]
[]
[null,"Version No",null,1,null,"Date",null,null,null,"Author ","BCC",null,null,null,null,null," "]
[]
[null,"Comments",null,"LGIP amendment 1B - Parks - Schedule of Works model consultation version 3 Aug 2023"]
[]
[null,null,null,"Inputs",null,null,null,null,"Calculation",null,null,null,null,"Outputs"]
[]
[null,null,"General Input Sheet",null,null,null,null,"Calculation Function",null,null,null,null,"Summary Cost Schedule",null,null,null,null," "]
[null,null,"l General inputs\nl Financial inputs",null,null,null,null,"Catchment based summary of demand, infrastructure (existing and new) and cost allocation\n\nInfrastructure Cost calculation for each catchment\n\nOptional Discounted Cashflow",null,null,null,null,"l Summary of demand and cost allocation by catchment \nl Final costs by catchment",null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Summary Cash flow Projections"]
[null,null,"l Unit Cost of Passive Assets\nl Unit Cost of Land",null,null,null,null,null,null,null,null,null,"l Summary of forecast Capital Expenditure and anticipated IC revenues"]
[]
[]
[null,null,"l Estimates of current and future demand (per cost catchment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,"Asset Inputs"]
[null,null,"Existing Trunk Assets (& Catchments Served)"]
[null,null,"Future Trunk Assets (& Catchments Served)"]

{"sheet":"General Input Sheet","index":1,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,10],[24,1,29,1],[20,1,22,1],[5,1,5,2],[15,1,15,2],[11,1,11,2]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2021]
[null,null,null,null,null,null,{"$f":"YEAR","v":2021}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,15]
[]
[null,"Application of Discounted Cash flow"]
[null,null," "]
[null,null,"Calculate charges using Discounted Cash flow? (Y/N)",null,"DCFTRIGGER",null,"Yes"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr"]
[]
[null,"Option 1 ","Basic Margin on 10 Yr. Bond Rate",null,"Margin",null,null,null,"3.5% is the baseline figure quoted in LG Bulletin 06/01"]
[]
[null,null,"WACC:",null,"WACC1",null,5.91E-2]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr"]
[null,null,"Market Risk Premium",null,"Risk"]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,5.91E-2]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":5.91E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,{"$f":"(G38/G48)^(1/(E38-E48))-1","v":1.8204777291069174E-2},null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2021},null,119.78,null,"Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[null,null,null,null,{"$f":"E38-1","v":2020},null,118.02]
[null,null,null,null,{"$f":"E39-1","v":2019},null,114.56]
[null,null,null,null,2018,null,112.03]
[null,null,null,null,{"$f":"E41-1","v":2017},null,110.64]
[null,null,null,null,{"$f":"E42-1","v":2016},null,110.54]
[null,null,null,null,{"$f":"E43-1","v":2015}]
[null,null,null,null,2014]
[null,null,null,null,2013]
[null,null,null,null,2012]
[null,null,null,null,2011,null,100.0076]
[]
[null,null,"Land Escalation",null,"LandInd",null,{"$f":"(G52/G62)^(1/(E52-E62))-1","v":2.0111853187589457E-2},null,"ten (10) yr. average Consumer Price Index Roads between 2011 - 2021  (Mar Qtr.)"]
[]
[null,null,null,null,{"$f":"YEAR","v":2021},null,117.52844863116896,null,"three (3) yr. rolling average Consumer Price Index (ABS 6427, Table 17, Index 3101, Series ID: A2333727L)"]
[null,null,null,null,{"$f":"E52-1","v":2020}]
[null,null,null,null,{"$f":"E53-1","v":2019}]
[null,null,null,null,2018]
[null,null,null,null,{"$f":"E55-1","v":2017}]
[null,null,null,null,{"$f":"E56-1","v":2016},null,108.28580733223882]
[null,null,null,null,{"$f":"E57-1","v":2015}]
[null,null,null,null,2014]
[null,null,null,null,2013]
[null,null,null,null,2012]
[null,null,null,null,2011,null,96.308598892127009]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":{"$error":"#REF!"}}]

{"sheet":"Exist Trunk Assets - Parks","index":2,"n_rows":2681,"n_cols":31,"rows_kept":2681,"cut":false,"hidden":false,"merged":[[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,20,11,20],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[1,1,1,12],[2,1,2,12],[7,1,7,2],[9,15,9,18],[10,1,10,5],[10,6,10,7],[10,10,10,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[4,1,4,12],[10,8,10,9]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null,"Parks "]
[]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,"Asset Usage",null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Refined Asset Value",null,{"$f":"'Catchment Demand - Parks'!$C8","v":"East"},{"$f":"'Catchment Demand - Parks'!$C9","v":"North"},{"$f":"'Catchment Demand - Parks'!$C10","v":"South"},{"$f":"'Catchment Demand - Parks'!$C11","v":"West"},null,{"$f":"P11","v":"East"},{"$f":"Q11","v":"North"},{"$f":"R11","v":"South"},{"$f":"S11","v":"West"},"TOTALS",null,{"$f":"P11","v":"East"},{"$f":"Q11","v":"North"},{"$f":"R11","v":"South"},{"$f":"S11","v":"West"},"TOTALS"]
[null,"Asset ID","LGIP ID","Asset Class","Service Catchment","Description","Embellishment Area Factor","Embellishment Area (m2)","Construction Unit Rate ($/m)","Total Construction Cost ($)","Size of land (m2)","Land Unit Rate ($/m2)","Land Value","Valuation Year","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P13+1","v":2},{"$f":"Q13+1","v":3},4]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,{"$f":"SUM(AA15:AA2680)","v":2404804071.75},{"$f":"SUM(AB15:AB2680)","v":2341273416.75},{"$f":"SUM(AC15:AC2680)","v":2511530904.75},{"$f":"SUM(AD15:AD2680)","v":2389924915.75},{"$f":"SUM(AE15:AE2680)","v":9647533309}]
[null," South Metropolitan","EXIT-PK-3735","Metropolitan","South","General Recreation",0.5,0,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":0},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":0},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E15,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E15,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E15,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E15,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P15=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q15=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R15=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S15=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U15:X15)","v":1},null,{"$f":"IF(U15=\"\",\"\",(U15/$Y15)*$O15)","v":0},{"$f":"IF(V15=\"\",\"\",(V15/$Y15)*$O15)","v":0},{"$f":"IF(W15=\"\",\"\",(W15/$Y15)*$O15)","v":0},{"$f":"IF(X15=\"\",\"\",(X15/$Y15)*$O15)","v":0},{"$f":"SUM(AA15:AD15)","v":0}]
[null," East District","EXIT-PK-3736","District","East","Access Recreation Corridor",0.5,0,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":0},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":0},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E16,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E16,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E16,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E16,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P16=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q16=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R16=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S16=\"y\",1,\"\"))","v":0.25},1,null,0,0,0,0,0]
[null," East Local","EXIT-PK-3737","Local","East","Access Recreation Corridor",0.5,4523.1228500035377,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":252436.41430415335},9046.2457000070754,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":598189.53390593501},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":850626},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E17,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E17,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E17,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E17,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P17=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q17=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R17=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S17=\"y\",1,\"\"))","v":""},1,null,850626,"","","",850626]
[null,"D0001 West Local","EXIT-PK-3738","Local","West","General Recreation",0.5,3709.0475259789264,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":143487.55514619558},7418.0950519578528,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":385145.23499446776},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":528633},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E18,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E18,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E18,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E18,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P18=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q18=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R18=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S18=\"y\",1,\"\"))","v":1},1,null,"","","",528633,528633]
[null,"D0001 West Local","EXIT-PK-3739","Local","West","Access Recreation Corridor",0.5,1255.0197265764475,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":48551.470684963249},2510.039453152895,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":130320.48366309471},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":178872},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E19,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E19,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E19,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E19,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P19=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q19=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R19=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S19=\"y\",1,\"\"))","v":1},1,null,"","","",178872,178872]
[null,"D0001 West Local","EXIT-PK-3740","Local","West","Access Recreation Corridor",0.5,5921.7957206798046,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":229089.53958773735},11843.591441359609,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":614915.65919703327},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":844005},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E20,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E20,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E20,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E20,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P20=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q20=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R20=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S20=\"y\",1,\"\"))","v":1},1,null,"","","",844005,844005]
[null,"D0002 East Local","EXIT-PK-3741","Local","East","General Recreation",0.5,4833.8883686501085,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":269780.30166207673},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":269780},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E21,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E21,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E21,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E21,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P21=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q21=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R21=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S21=\"y\",1,\"\"))","v":""},1,null,269780,"","","",269780]
[null,"D0002 East Metropolitan","EXIT-PK-3742","Metropolitan","East","Access Recreation Corridor",0.5,872.44428375263203,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":177570.59608357569},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":177571},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E22,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E22,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E22,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E22,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P22=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q22=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R22=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S22=\"y\",1,\"\"))","v":0.25},1,null,44392.75,44392.75,44392.75,44392.75,177571]
[null,"D0003 East Local","EXIT-PK-3743","Local","East","General Recreation",0.5,9368.3095515817004,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":522847.27824511455},18736.619103163401,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1238972.4776418118},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1761820},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E23,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E23,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E23,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E23,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P23=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q23=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R23=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S23=\"y\",1,\"\"))","v":""},1,null,1761820,"","","",1761820]
[null,"D0004 South Local","EXIT-PK-3744","Local","South","General Recreation",0.5,4624.8149788491619,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":332901.25712099951},9249.6299576983238,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":360989.88515297062},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":693891},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E24,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E24,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E24,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E24,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P24=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q24=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R24=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S24=\"y\",1,\"\"))","v":""},1,null,"","",693891,"",693891]
[null,"D0005 West Local","EXIT-PK-3745","Local","West","General Recreation",0.5,3813.3158764209197,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147521.26206940348},7626.6317528418394,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":395972.39696858346},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":543494},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E25,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E25,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E25,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E25,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P25=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q25=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R25=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S25=\"y\",1,\"\"))","v":1},1,null,"","","",543494,543494]
[null,"D0005 West District","EXIT-PK-3746","District","West","Access Recreation Corridor",0.5,7087.0844556912352,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2006662.7807988317},14174.16891138247,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1072657.2113134072},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3079320},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E26,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E26,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E26,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E26,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P26=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q26=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R26=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S26=\"y\",1,\"\"))","v":0.25},1,null,769830,769830,769830,769830,3079320]
[null,"D0006 East District","EXIT-PK-3747","District","East","Specialised Outdoor Sport",0.5,22187.05085162551,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3282775.5980765009},44374.101703251021,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6978369.7081416417},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10261145},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E27,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E27,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E27,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E27,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P27=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q27=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R27=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S27=\"y\",1,\"\"))","v":0.25},1,null,2565286.25,2565286.25,2565286.25,2565286.25,10261145]
[null,"D0006 East Local","EXIT-PK-3748","Local","East","General Recreation",0.5,3867.2912031828191,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":215834.31553284082},7734.5824063656382,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":511454.85078050528},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":727289},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E28,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E28,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E28,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E28,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P28=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q28=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R28=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S28=\"y\",1,\"\"))","v":""},1,null,727289,"","","",727289]
[null,"D0006 East Local","EXIT-PK-3749","Local","East","General Recreation",0.5,4508.2325268669883,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":251605.3823147353},9016.4650537339767,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":596220.26715105248},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":847826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E29,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E29,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E29,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E29,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P29=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q29=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R29=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S29=\"y\",1,\"\"))","v":""},1,null,847826,"","","",847826]
[null,"D0006 East District","EXIT-PK-3750","District","East","General Outdoor Sport",0.5,26626.491458207383,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3939631.1391692543},53252.982916414767,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8374682.2715932718},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12314313},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E30,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E30,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E30,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E30,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P30=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q30=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R30=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S30=\"y\",1,\"\"))","v":0.25},1,null,3078578.25,3078578.25,3078578.25,3078578.25,12314313]
[null,"D0007 East Local","EXIT-PK-3752","Local","East","General Recreation",0.5,12946.2289917623,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":722531.69631207199},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":722532},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E31,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E31,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E31,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E31,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P31=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q31=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R31=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S31=\"y\",1,\"\"))","v":""},1,null,722532,"","","",722532]
[null,"D0007 East District","EXIT-PK-3753","District","East","General Outdoor Sport",0.5,36530.242987762715,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5404981.0889240736},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5404981},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E32,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E32,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E32,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E32,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P32=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q32=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R32=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S32=\"y\",1,\"\"))","v":0.25},1,null,1351245.25,1351245.25,1351245.25,1351245.25,5404981]
[null,"D0008 North Local","EXIT-PK-3754","Local","North","General Recreation",0.5,19372.920370592688,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1120161.5339607953},38745.840741185377,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3306253.3775183689},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4426415},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E33,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E33,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E33,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E33,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P33=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q33=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R33=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S33=\"y\",1,\"\"))","v":""},1,null,"",4426415,"","",4426415]
[null,"D0009 South Local","EXIT-PK-3755","Local","South","General Recreation",0.5,6180.2186381063402,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":444861.59193771594},12360.43727621268,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":482396.90162597963},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":927258},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E34,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E34,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E34,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E34,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P34=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q34=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R34=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S34=\"y\",1,\"\"))","v":""},1,null,"","",927258,"",927258]
[null,"D0010 South District","EXIT-PK-3757","District","South","Access Recreation Corridor",0.5,8719.6686003223258,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1974477.3384138776},17439.337200644652,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2444043.9461250729},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4418521},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E35,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E35,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E35,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E35,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P35=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q35=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R35=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S35=\"y\",1,\"\"))","v":0.25},1,null,1104630.25,1104630.25,1104630.25,1104630.25,4418521]
[null,"D0010 South District","EXIT-PK-3758","District","South","General Recreation",0.5,645.45022806626753,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":146155.42250582832},1290.9004561325351,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":180913.83913054856},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":327069},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E36,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E36,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E36,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E36,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P36=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q36=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R36=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S36=\"y\",1,\"\"))","v":0.25},1,null,81767.25,81767.25,81767.25,81767.25,327069]
[null,"D0010 South District","EXIT-PK-3759","District","South","General Recreation",0.5,24838.905075108803,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5624509.0759530542},49677.810150217607,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6962119.5896081356},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12586629},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E37,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E37,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E37,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E37,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P37=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q37=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R37=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S37=\"y\",1,\"\"))","v":0.25},1,null,3146657.25,3146657.25,3146657.25,3146657.25,12586629]
[null,"D0010 South District","EXIT-PK-3761","District","South","General Outdoor Sport",0.5,16190.915197986231,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3666262.6312911618},32381.830395972462,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4538166.5388521664},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8204429},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E38,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E38,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E38,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E38,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P38=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q38=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R38=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S38=\"y\",1,\"\"))","v":0.25},1,null,2051107.25,2051107.25,2051107.25,2051107.25,8204429]
[null,"D0010 South District","EXIT-PK-3762","District","South","General Recreation",0.5,22323.566271135001,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5054937.0320458179},44647.132542270003,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6257092.9586558528},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11312030},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E39,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E39,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E39,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E39,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P39=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q39=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R39=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S39=\"y\",1,\"\"))","v":0.25},1,null,2828007.5,2828007.5,2828007.5,2828007.5,11312030]
[null,"D0011 South District","EXIT-PK-3763","District","South","General Recreation",0.5,18128.912194333654,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4105101.6888971701},36257.824388667308,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5081369.50259283},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9186471},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E40,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E40,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E40,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E40,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P40=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q40=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R40=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S40=\"y\",1,\"\"))","v":0.25},1,null,2296617.75,2296617.75,2296617.75,2296617.75,9186471]
[null,"D0012 South Local","EXIT-PK-3764","Local","South","General Recreation",0.5,7931.4830930609196,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":570920.28645240434},15862.966186121839,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":619091.83047345688},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1190012},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E41,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E41,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E41,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E41,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P41=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q41=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R41=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S41=\"y\",1,\"\"))","v":""},1,null,"","",1190012,"",1190012]
[null,"D0013 West District","EXIT-PK-3765","District","West","General Recreation",0.5,27049.311870517002,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7658840.206595568},54098.623741034004,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4094016.3222798053},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11752857},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E42,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E42,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E42,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E42,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P42=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q42=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R42=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S42=\"y\",1,\"\"))","v":0.25},1,null,2938214.25,2938214.25,2938214.25,2938214.25,11752857]
[null,"D0014 West Local","EXIT-PK-3770","Local","West","General Recreation",0.5,2206.0356125033509,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":85342.302676480831},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":85342},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E43,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E43,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E43,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E43,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P43=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q43=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R43=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S43=\"y\",1,\"\"))","v":1},1,null,"","","",85342,85342]
[null,"D0014 West District","EXIT-PK-3772","District","West","Specialised Outdoor Sport",0.5,6468.1175067950153,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1831406.235366072},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1831406},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E44,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E44,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E44,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E44,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P44=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q44=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R44=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S44=\"y\",1,\"\"))","v":0.25},1,null,457851.5,457851.5,457851.5,457851.5,1831406]
[null,"D0014 West Local","EXIT-PK-3773","Local","West","General Recreation",0.5,1648.3921346833786,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":63769.405938121752},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":63769},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E45,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E45,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E45,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E45,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P45=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q45=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R45=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S45=\"y\",1,\"\"))","v":1},1,null,"","","",63769,63769]
[null,"D0015 West Local","EXIT-PK-3774","Local","West","General Recreation",0.5,5926.5042624205953,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":229271.69339891331},11853.008524841191,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":615404.59130225331},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":844676},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E46,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E46,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E46,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E46,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P46=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q46=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R46=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S46=\"y\",1,\"\"))","v":1},1,null,"","","",844676,844676]
[null,"D0015 West Local","EXIT-PK-3775","Local","West","General Recreation",0.5,1110.231877539318,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":42950.233621350548},2220.463755078636,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":115285.80164536271},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":158236},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E47,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E47,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E47,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E47,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P47=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q47=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R47=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S47=\"y\",1,\"\"))","v":1},1,null,"","","",158236,158236]
[null,"D0016 North Local","EXIT-PK-3777","Local","North","General Recreation",0.5,7935.7711787561948,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":458854.18649895838},15871.54235751239,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1354347.7060280144},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1813202},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E48,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E48,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E48,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E48,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P48=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q48=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R48=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S48=\"y\",1,\"\"))","v":""},1,null,"",1813202,"","",1813202]
[null,"D0017 West Local","EXIT-PK-3778","Local","West","General Outdoor Sport",0.5,6536.8167194387997,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":252882.13293074348},13073.633438877599,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":678779.06494593853},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":931661},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E49,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E49,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E49,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E49,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P49=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q49=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R49=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S49=\"y\",1,\"\"))","v":1},1,null,"","","",931661,931661]
[null,"D0017 West District","EXIT-PK-3779","District","West","General Recreation",0.5,4345.0154984677883,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1230263.4372824042},8690.0309969355767,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":657634.63619475253},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1887898},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E50,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E50,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E50,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E50,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P50=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q50=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R50=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S50=\"y\",1,\"\"))","v":0.25},1,null,471974.5,471974.5,471974.5,471974.5,1887898]
[null,"D0018 North District","EXIT-PK-3782","District","North","General Outdoor Sport",0.5,21245.071008220453,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4321172.927254688},42490.142016440906,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3282323.5517347809},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7603496},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E51,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E51,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E51,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E51,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P51=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q51=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R51=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S51=\"y\",1,\"\"))","v":0.25},1,null,1900874,1900874,1900874,1900874,7603496]
[null,"D0018 North Local","EXIT-PK-3783","Local","North","General Recreation",0.5,5194.4481202770903,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":300348.15934730147},10388.896240554181,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":886503.49629680812},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1186852},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E52,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E52,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E52,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E52,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P52=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q52=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R52=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S52=\"y\",1,\"\"))","v":""},1,null,"",1186852,"","",1186852]
[null,"D0019 North Local","EXIT-PK-3784","Local","North","General Recreation",0.5,7265.9099344147453,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":420122.14276736847},14531.819868829491,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1240026.738450279},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1660149},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E53,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E53,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E53,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E53,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P53=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q53=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R53=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S53=\"y\",1,\"\"))","v":""},1,null,"",1660149,"","",1660149]
[null,"D0020 West Local","EXIT-PK-3786","Local","West","General Recreation",0.5,9778.4711836832103,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":378288.20293800707},19556.942367366421,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1015390.4892152356},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1393679},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E54,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E54,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E54,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E54,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P54=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q54=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R54=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S54=\"y\",1,\"\"))","v":1},1,null,"","","",1393679,1393679]
[null,"D0021 East Local","EXIT-PK-3787","Local","East","General Outdoor Sport",0.5,4252.8594971844277,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":237352.9611312153},8505.7189943688554,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":562446.81490050443},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":799800},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E55,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E55,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E55,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E55,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P55=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q55=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R55=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S55=\"y\",1,\"\"))","v":""},1,null,799800,"","","",799800]
[null,"D0021 East District","EXIT-PK-3788","District","East","Access Recreation Corridor",0.5,10889.72656688289,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1611233.9076768043},21779.453133765779,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3425085.1324259401},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5036319},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E56,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E56,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E56,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E56,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P56=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q56=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R56=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S56=\"y\",1,\"\"))","v":0.25},1,null,1259079.75,1259079.75,1259079.75,1259079.75,5036319]
[null,"D0022 South District","EXIT-PK-3789","District","South","General Recreation",0.5,3051.4758777446341,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":690974.65115826274},6102.9517554892682,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":855300.98534625268},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1546276},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E57,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E57,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E57,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E57,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P57=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q57=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R57=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S57=\"y\",1,\"\"))","v":0.25},1,null,386569,386569,386569,386569,1546276]
[null,"D0022 South District","EXIT-PK-3790","District","South","General Outdoor Sport",0.5,20404.192817446787,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4620315.0800004769},40808.385634893573,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5719110.0048465254},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10339425},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E58,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E58,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E58,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E58,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P58=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q58=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R58=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S58=\"y\",1,\"\"))","v":0.25},1,null,2584856.25,2584856.25,2584856.25,2584856.25,10339425]
[null,"D0023 South District","EXIT-PK-3791","District","South","General Recreation",0.5,11536.537487330355,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2612327.7014970435},23073.074974660711,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3233586.7218752378},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5845914},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E59,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E59,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E59,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E59,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P59=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q59=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R59=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S59=\"y\",1,\"\"))","v":0.25},1,null,1461478.5,1461478.5,1461478.5,1461478.5,5845914]
[null,"D0024 West Local","EXIT-PK-3792","Local","West","General Recreation",0.5,4063.0018882522431,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":157180.57086524452},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":157181},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E60,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E60,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E60,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E60,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P60=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q60=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R60=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S60=\"y\",1,\"\"))","v":1},1,null,"","","",157181,157181]
[null,"D0025 East District","EXIT-PK-3793","District","East","Access Recreation Corridor",0.5,4333.3937811980322,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":641164.95053379925},8666.7875623960645,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1362958.2452571075},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2004123},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E61,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E61,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E61,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E61,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P61=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q61=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R61=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S61=\"y\",1,\"\"))","v":0.25},1,null,501030.75,501030.75,501030.75,501030.75,2004123]
[null,"D0025 East District","EXIT-PK-3794","District","East","Specialised Outdoor Sport",0.5,28942.358556133109,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4282284.7008480849},57884.717112266218,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9103079.0699024424},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13385364},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E62,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E62,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E62,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E62,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P62=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q62=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R62=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S62=\"y\",1,\"\"))","v":0.25},1,null,3346341,3346341,3346341,3346341,13385364]
[null,"D0025 East Local","EXIT-PK-3795","Local","East","General Recreation",0.5,8556.9322134576596,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":477564.14252760442},17113.864426915319,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1131666.6520408383},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1609231},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E63,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E63,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E63,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E63,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P63=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q63=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R63=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S63=\"y\",1,\"\"))","v":""},1,null,1609231,"","","",1609231]
[null,"D0026 East Local","EXIT-PK-3796","Local","East","General Recreation",0.5,1363.8589450809441,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":76117.2475588651},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":76117},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E64,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E64,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E64,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E64,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P64=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q64=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R64=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S64=\"y\",1,\"\"))","v":""},1,null,76117,"","","",76117]
[null,"D0027 East Local","EXIT-PK-3797","Local","East","General Recreation",0.5,11671.015167281559,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":651361.75112193578},23342.030334563118,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1543508.6232777855},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2194870},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E65,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E65,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E65,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E65,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P65=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q65=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R65=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S65=\"y\",1,\"\"))","v":""},1,null,2194870,"","","",2194870]
[null,"D0027 East District","EXIT-PK-3798","District","East","Specialised Outdoor Sport",0.5,5499.9395165262549,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":813765.98253148515},10999.87903305251,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1729865.387491375},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2543631},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E66,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E66,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E66,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E66,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P66=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q66=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R66=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S66=\"y\",1,\"\"))","v":0.25},1,null,635907.75,635907.75,635907.75,635907.75,2543631]
[null,"D0028 East District","EXIT-PK-3800","District","East","Specialised Outdoor Sport",0.5,7524.1832423138048,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1113271.2188070843},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1113271},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E67,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E67,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E67,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E67,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P67=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q67=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R67=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S67=\"y\",1,\"\"))","v":0.25},1,null,278317.75,278317.75,278317.75,278317.75,1113271]
[null,"D0028 East Local","EXIT-PK-3804","Local","East","General Recreation",0.5,9691.8033270445449,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":540901.53222751291},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":540902},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E68,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E68,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E68,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E68,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P68=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q68=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R68=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S68=\"y\",1,\"\"))","v":""},1,null,540902,"","","",540902]
[null,"D0028 East Local","EXIT-PK-3806","Local","East","General Outdoor Sport",0.5,2096.3030096353941,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":116995.10108308247},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":116995},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E69,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E69,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E69,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E69,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P69=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q69=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R69=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S69=\"y\",1,\"\"))","v":""},1,null,116995,"","","",116995]
[null,"D0029 East Local","EXIT-PK-3807","Local","East","General Recreation",0.5,4385.8482418817857,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":244775.09025914411},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":244775},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E70,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E70,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E70,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E70,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P70=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q70=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R70=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S70=\"y\",1,\"\"))","v":""},1,null,244775,"","","",244775]
[null,"D0029 East District","EXIT-PK-3808","District","East","General Outdoor Sport",0.5,17790.278889441925,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2632233.2702886802},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2632233},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E71,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E71,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E71,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E71,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P71=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q71=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R71=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S71=\"y\",1,\"\"))","v":0.25},1,null,658058.25,658058.25,658058.25,658058.25,2632233]
[null,"D0030 East District","EXIT-PK-3810","District","East","General Recreation",0.5,718.36023715924603,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":106287.91870290633},1436.7204743184921,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":225941.85013815196},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":332230},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E72,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E72,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E72,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E72,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P72=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q72=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R72=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S72=\"y\",1,\"\"))","v":0.25},1,null,83057.5,83057.5,83057.5,83057.5,332230]
[null,"D0030 East District","EXIT-PK-3811","District","East","General Recreation",0.5,6384.7701639872848,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":944684.7097359387},12769.54032797457,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2008166.249934525},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2952851},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E73,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E73,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E73,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E73,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P73=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q73=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R73=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S73=\"y\",1,\"\"))","v":0.25},1,null,738212.75,738212.75,738212.75,738212.75,2952851]
[null,"D0030 East District","EXIT-PK-3813","District","East","General Outdoor Sport",0.5,18992.002263203576,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2810039.1532518901},37984.004526407152,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5973448.845310932},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8783488},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E74,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E74,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E74,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E74,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P74=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q74=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R74=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S74=\"y\",1,\"\"))","v":0.25},1,null,2195872,2195872,2195872,2195872,8783488]
[null,"D0031 East Local","EXIT-PK-3814","Local","East","General Outdoor Sport",0.5,6877.7440544334504,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":383848.30683993734},13755.488108866901,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":909591.59118188522},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1293440},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E75,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E75,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E75,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E75,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P75=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q75=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R75=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S75=\"y\",1,\"\"))","v":""},1,null,1293440,"","","",1293440]
[null,"D0031 East Local","EXIT-PK-3816","Local","East","General Recreation",0.5,13901.95322033157,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":775870.86160214164},27803.906440663141,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1838553.4050320454},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2614424},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E76,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E76,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E76,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E76,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P76=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q76=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R76=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S76=\"y\",1,\"\"))","v":""},1,null,2614424,"","","",2614424]
[null,"D0032 East Local","EXIT-PK-3818","Local","East","General Outdoor Sport",0.5,18458.559726277035,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1030176.0056145246},36917.11945255407,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2441171.2008281816},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3471347},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E77,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E77,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E77,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E77,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P77=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q77=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R77=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S77=\"y\",1,\"\"))","v":""},1,null,3471347,"","","",3471347]
[null,"D0033 East Local","EXIT-PK-3820","Local","East","General Outdoor Sport",0.5,6024.0016399292153,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":336200.76751726546},12048.003279858431,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":796682.92300197564},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1132884},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E78,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E78,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E78,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E78,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P78=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q78=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R78=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S78=\"y\",1,\"\"))","v":""},1,null,1132884,"","","",1132884]
[null,"D0033 East Local","EXIT-PK-3821","Local","East","General Recreation",0.5,6221.7963315932147,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":347239.72984215932},12443.592663186429,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":822841.5568351167},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1170081},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E79,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E79,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E79,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E79,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P79=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q79=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R79=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S79=\"y\",1,\"\"))","v":""},{"$f":"SUM(U79:X79)","v":1},null,{"$f":"IF(U79=\"\",\"\",(U79/$Y79)*$O79)","v":1170081},{"$f":"IF(V79=\"\",\"\",(V79/$Y79)*$O79)","v":""},{"$f":"IF(W79=\"\",\"\",(W79/$Y79)*$O79)","v":""},{"$f":"IF(X79=\"\",\"\",(X79/$Y79)*$O79)","v":""},{"$f":"SUM(AA79:AD79)","v":1170081}]
[null,"D0033 East District","EXIT-PK-3822","District","East","Specialised Outdoor Sport",0.5,7377.4927672443946,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1091567.0312948069},14754.985534488789,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2320401.7691788226},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3411969},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E80,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E80,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E80,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E80,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P80=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q80=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R80=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S80=\"y\",1,\"\"))","v":0.25},1,null,852992.25,852992.25,852992.25,852992.25,3411969]
[null,"D0034 East Local","EXIT-PK-3823","Local","East","General Recreation",0.5,11775.836454560145,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":657211.84867197939},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":657212},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E81,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E81,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E81,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E81,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P81=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q81=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R81=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S81=\"y\",1,\"\"))","v":""},1,null,657212,"","","",657212]
[null,"D0034 East District","EXIT-PK-3824","District","East","General Outdoor Sport",0.5,14363.049318068784,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2125143.5411872729},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2125144},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E82,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E82,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E82,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E82,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P82=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q82=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R82=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S82=\"y\",1,\"\"))","v":0.25},1,null,531286,531286,531286,531286,2125144]
[null,"D0035 East Metropolitan","EXIT-PK-3825","Metropolitan","East","General Recreation",0.5,30293.220027091324,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6165648.8989349641},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6165649},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E83,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E83,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E83,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E83,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P83=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q83=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R83=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S83=\"y\",1,\"\"))","v":0.25},1,null,1541412.25,1541412.25,1541412.25,1541412.25,6165649]
[null,"D0035 East Local","EXIT-PK-3826","Local","East","General Recreation",0.5,16279.275459260491,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":908549.70353106887},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":908550},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E84,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E84,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E84,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E84,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P84=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q84=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R84=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S84=\"y\",1,\"\"))","v":""},1,null,908550,"","","",908550]
[null,"D0035 East Metropolitan","EXIT-PK-3827","Metropolitan","East","Specialised Outdoor Sport",0.5,27875.672423888664,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5673599.8627321739},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5673600},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E85,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E85,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E85,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E85,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P85=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q85=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R85=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S85=\"y\",1,\"\"))","v":0.25},1,null,1418400,1418400,1418400,1418400,5673600]
[null,"D0035 East District","EXIT-PK-3828","District","East","General Outdoor Sport",0.5,34468.261229520453,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5099892.1681430293},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5099892},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E86,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E86,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E86,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E86,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P86=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q86=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R86=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S86=\"y\",1,\"\"))","v":0.25},1,null,1274973,1274973,1274973,1274973,5099892]
[null,"D0036 East District","EXIT-PK-3831","District","East","General Recreation",0.5,3608.6345259868708,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":533930.23901678901},7217.2690519737416,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1135003.7475600725},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1668934},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E87,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E87,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E87,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E87,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P87=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q87=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R87=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S87=\"y\",1,\"\"))","v":0.25},1,null,417233.5,417233.5,417233.5,417233.5,1668934]
[null,"D0037 East District","EXIT-PK-3832","District","East","General Outdoor Sport",0.5,25148.018589806539,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3720877.6560109067},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3720878},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E88,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E88,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E88,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E88,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P88=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q88=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R88=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S88=\"y\",1,\"\"))","v":0.25},1,null,930219.5,930219.5,930219.5,930219.5,3720878]
[null,"D0037 East District","EXIT-PK-3834","District","East","General Recreation",0.5,19838.976986913764,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2935356.7528633629},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2935357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E89,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E89,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E89,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E89,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P89=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q89=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R89=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S89=\"y\",1,\"\"))","v":0.25},1,null,733839.25,733839.25,733839.25,733839.25,2935357]
[null,"D0038 East Local","EXIT-PK-3835","Local","East","General Recreation",0.5,4805.8329606289599,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":268214.52358406299},9611.6659212579198,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":635578.35461978847},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":903793},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E90,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E90,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E90,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E90,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P90=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q90=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R90=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S90=\"y\",1,\"\"))","v":""},1,null,903793,"","","",903793]
[null,"D0039 East District","EXIT-PK-3836","District","East","Access Recreation Corridor",0.5,1406.5791403229241,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":208116.15340383208},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":208116},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E91,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E91,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E91,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E91,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P91=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q91=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R91=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S91=\"y\",1,\"\"))","v":0.25},1,null,52029,52029,52029,52029,208116]
[null,"D0039 East District","EXIT-PK-3837","District","East","Specialised Outdoor Sport",0.5,26992.523397927784,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3993788.88766257},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3993789},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E92,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E92,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E92,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E92,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P92=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q92=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R92=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S92=\"y\",1,\"\"))","v":0.25},1,null,998447.25,998447.25,998447.25,998447.25,3993789]
[null,"D0039 East Local","EXIT-PK-3838","Local","East","General Recreation",0.5,4795.9484459936039,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":267662.8667941785},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":267663},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E93,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E93,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E93,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E93,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P93=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q93=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R93=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S93=\"y\",1,\"\"))","v":""},1,null,267663,"","","",267663]
[null,"D0040 East District","EXIT-PK-3839","District","East","General Recreation",0.5,66316.586574264802,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9812141.0371119436},132633.1731485296,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":20858187.14672919},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30670328},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E94,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E94,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E94,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E94,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P94=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q94=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R94=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S94=\"y\",1,\"\"))","v":0.25},1,null,7667582,7667582,7667582,7667582,30670328]
[null,"D0040 East Metropolitan","EXIT-PK-3840","Metropolitan","East","Specialised Outdoor Sport",0.5,103761.25723725031,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21118767.858445704},207522.51447450061,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":23406275.133727923},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44525043},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E95,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E95,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E95,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E95,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P95=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q95=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R95=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S95=\"y\",1,\"\"))","v":0.25},1,null,11131260.75,11131260.75,11131260.75,11131260.75,44525043]
[null,"D0042 East Local","EXIT-PK-3842","Local","East","General Recreation",0.5,6182.83046867758,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":345065.03703789861},12365.66093735516,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":817688.26514954423},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1162753},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E96,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E96,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E96,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E96,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P96=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q96=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R96=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S96=\"y\",1,\"\"))","v":""},1,null,1162753,"","","",1162753]
[null,"D0044 East Local","EXIT-PK-3843","Local","East","General Recreation",0.5,1354.3957750203861,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":75589.106096150717},2708.7915500407721,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":179120.79867186863},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":254710},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E97,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E97,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E97,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E97,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P97=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q97=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R97=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S97=\"y\",1,\"\"))","v":""},1,null,254710,"","","",254710]
[null,"D0045 East Local","EXIT-PK-3844","Local","East","General Recreation",0.5,605.62854667002148,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33800.25345132871},1211.257093340043,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":80095.250575028171},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113896},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E98,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E98,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E98,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E98,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P98=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q98=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R98=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S98=\"y\",1,\"\"))","v":""},1,null,113896,"","","",113896]
[null,"D0045 East District","EXIT-PK-3845","District","East","Specialised Outdoor Sport",0.5,5497.8248052390254,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":813453.09179818677},10995.649610478051,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1729200.2591114494},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2542653},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E99,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E99,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E99,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E99,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P99=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q99=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R99=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S99=\"y\",1,\"\"))","v":0.25},1,null,635663.25,635663.25,635663.25,635663.25,2542653]
[null,"D0045 East Local","EXIT-PK-3846","Local","East","General Recreation",0.5,25631.111683865274,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1430477.6020176369},51262.223367730548,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3389751.5632701288},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4820229},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P100=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q100=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R100=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S100=\"y\",1,\"\"))","v":""},1,null,4820229,"","","",4820229]
[null,"D0046 East Local","EXIT-PK-3847","Local","East","General Recreation",0.5,9119.2069620060101,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":508944.81161051558},18238.41392401202,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1206028.3001576811},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1714973},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P101=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q101=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R101=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S101=\"y\",1,\"\"))","v":""},1,null,1714973,"","","",1714973]
[null,"D0049 East Local","EXIT-PK-3849","Local","East","Access Recreation Corridor",0.5,3547.501934838408,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":197986.81085280573},7095.0038696768161,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":469162.25787007535},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":667149},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P102=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q102=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R102=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S102=\"y\",1,\"\"))","v":""},1,null,667149,"","","",667149]
[null,"D0050 East District","EXIT-PK-3850","District","East","General Recreation",0.5,20287.895583851881,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3001778.3347764555},40575.791167703763,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6381038.9641722078},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9382817},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S103=\"y\",1,\"\"))","v":0.25},1,null,2345704.25,2345704.25,2345704.25,2345704.25,9382817]
[null,"D0050 East District","EXIT-PK-3851","District","East","General Outdoor Sport",0.5,11038.654111914915,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1633269.0899992334},22077.30822382983,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3471926.4848846085},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5105196},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P104=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q104=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R104=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S104=\"y\",1,\"\"))","v":0.25},1,null,1276299,1276299,1276299,1276299,5105196]
[null,"D0051 East District","EXIT-PK-3854","District","East","Specialised Outdoor Sport",0.5,21454.03261253977,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3174318.8949162709},42908.065225079539,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6747817.5581799671},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9922136},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P105=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q105=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R105=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S105=\"y\",1,\"\"))","v":0.25},1,null,2480534,2480534,2480534,2480534,9922136]
[null,"D0051 East District","EXIT-PK-3855","District","East","General Outdoor Sport",0.5,23272.826598265376,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3443425.9769794503},46545.653196530751,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7319872.7150467429},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10763299},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S106=\"y\",1,\"\"))","v":0.25},1,null,2690824.75,2690824.75,2690824.75,2690824.75,10763299]
[null,"D0051 East District","EXIT-PK-3856","District","East","General Outdoor Sport",0.5,75483.767270417753,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11168508.645125249},150967.53454083551,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":23741489.506601311},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":34909998},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P107=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q107=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R107=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S107=\"y\",1,\"\"))","v":0.25},1,null,8727499.5,8727499.5,8727499.5,8727499.5,34909998]
[null,"D0051 East District","EXIT-PK-3857","District","East","General Recreation",0.5,64015.625619724102,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9471692.9746719729},128031.2512394482,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":20134478.694796424},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29606172},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S108=\"y\",1,\"\"))","v":0.25},1,null,7401543,7401543,7401543,7401543,29606172]
[null,"D0052 East Local","EXIT-PK-3858","Local","East","General Recreation",0.5,1289.052941863004,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71942.309170723151},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71942},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P109=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q109=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R109=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S109=\"y\",1,\"\"))","v":""},1,null,71942,"","","",71942]
[null,"D0053 East Local","EXIT-PK-3859","Local","East","General Recreation",0.5,2574.3612684494747,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":143675.6305945502},5148.7225368989493,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":340462.99831941957},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":484139},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P110=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q110=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R110=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S110=\"y\",1,\"\"))","v":""},1,null,484139,"","","",484139]
[null,"D0054 East Local","EXIT-PK-3860","Local","East","General Recreation",0.5,12748.200151522506,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":711479.66610712081},25496.400303045011,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1685967.8942332624},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2397448},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P111=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q111=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R111=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S111=\"y\",1,\"\"))","v":""},1,null,2397448,"","","",2397448]
[null,"D0055 East Local","EXIT-PK-3861","Local","East","General Recreation",0.5,2567.6237716066639,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":143299.60951336657},5135.2475432133278,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":339571.95462466555},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":482872},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P112=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S112=\"y\",1,\"\"))","v":""},1,null,482872,"","","",482872]
[null,"D0056 East District","EXIT-PK-3865","District","East","General Outdoor Sport",0.5,97321.975967784907,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14399669.879524576},194643.95193556981,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30610139.832095888},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45009810},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P113=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q113=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R113=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S113=\"y\",1,\"\"))","v":0.25},1,null,11252452.5,11252452.5,11252452.5,11252452.5,45009810]
[null,"D0056 East District","EXIT-PK-3866","District","East","General Recreation",0.5,22838.45741081173,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3379157.1122860303},45676.914821623461,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7183252.9903186802},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10562410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S114=\"y\",1,\"\"))","v":0.25},1,null,2640602.5,2640602.5,2640602.5,2640602.5,10562410]
[null,"D0056 East District","EXIT-PK-3868","District","East","General Recreation",0.5,10522.067326423696,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1556835.3852657757},21044.134652847391,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3309447.3163098413},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4866283},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S115=\"y\",1,\"\"))","v":0.25},1,null,1216570.75,1216570.75,1216570.75,1216570.75,4866283]
[null,"D0056 East District","EXIT-PK-3869","District","East","General Recreation",0.5,14275.917280032871,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2112251.5651338617},28551.834560065741,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4490124.864685135},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6602376},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S116=\"y\",1,\"\"))","v":0.25},1,null,1650594,1650594,1650594,1650594,6602376]
[null,"D0057 East Local","EXIT-PK-3871","Local","East","Access Recreation Corridor",0.5,2736.3055283489039,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":152713.77296694226},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":152714},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P117=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q117=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R117=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S117=\"y\",1,\"\"))","v":""},1,null,152714,"","","",152714]
[null,"D0057 East Local","EXIT-PK-3872","Local","East","Access Recreation Corridor",0.5,2949.2561553620758,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":164598.59115333846},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":164599},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P118=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q118=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R118=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S118=\"y\",1,\"\"))","v":""},1,null,164599,"","","",164599]
[null,"D0059 East Local","EXIT-PK-3874","Local","East","General Recreation",0.5,30691.362769336254,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1712891.2533501438},61382.725538672508,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4058977.0825952385},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5771868},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P119=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q119=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R119=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S119=\"y\",1,\"\"))","v":""},1,null,5771868,"","","",5771868]
[null,"D0060 East Local","EXIT-PK-3875","Local","East","General Recreation",0.5,820.41313903291496,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45787.425620182279},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45787},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P120=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q120=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R120=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S120=\"y\",1,\"\"))","v":""},1,null,45787,"","","",45787]
[null,"D0061 East Local","EXIT-PK-3876","Local","East","General Recreation",0.5,11632.848590865426,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":649231.66666120826},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":649232},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P121=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S121=\"y\",1,\"\"))","v":""},1,null,649232,"","","",649232]
[null,"D0062 East District","EXIT-PK-3878","District","East","General Recreation",0.5,30907.079134176576,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4572982.9470355595},61814.158268353152,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9721031.7062608972},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14294015},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P122=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q122=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R122=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S122=\"y\",1,\"\"))","v":0.25},1,null,3573503.75,3573503.75,3573503.75,3573503.75,14294015]
[null,"D0062 East District","EXIT-PK-3879","District","East","General Outdoor Sport",0.5,1999.6873465254839,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":295871.89702930994},3999.3746930509678,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":628950.53957679146},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":924822},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S123=\"y\",1,\"\"))","v":0.25},1,null,231205.5,231205.5,231205.5,231205.5,924822]
[null,"D0063 East Local","EXIT-PK-3882","Local","East","General Recreation",0.5,4234.7987128768227,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":236344.98505333165},8469.5974257536454,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":560058.25007367611},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":796403},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P124=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q124=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R124=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S124=\"y\",1,\"\"))","v":""},1,null,796403,"","","",796403]
[null,"D0064 East District","EXIT-PK-3883","District","East","General Recreation",0.5,44289.689434596788,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6553061.6346709682},88579.378869193577,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13930189.694893472},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20483251},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P125=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q125=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R125=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S125=\"y\",1,\"\"))","v":0.25},1,null,5120812.75,5120812.75,5120812.75,5120812.75,20483251]
[null,"D0066 East Local","EXIT-PK-3885","Local","East","General Recreation",0.5,1994.321803923187,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":111303.50906798085},3988.6436078463739,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":263751.94084023644},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":375055},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P126=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q126=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R126=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S126=\"y\",1,\"\"))","v":""},1,null,375055,"","","",375055]
[null,"D0067 East District","EXIT-PK-3888","District","East","Specialised Outdoor Sport",0.5,6341.7411891178899,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":938318.18226655456},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":938318},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P127=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q127=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R127=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S127=\"y\",1,\"\"))","v":0.25},1,null,234579.5,234579.5,234579.5,234579.5,938318]
[null,"D0067 East District","EXIT-PK-3889","District","East","General Recreation",0.5,5792.4790036813101,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":857049.85546839109},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":857050},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P128=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q128=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R128=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S128=\"y\",1,\"\"))","v":0.25},1,null,214262.5,214262.5,214262.5,214262.5,857050]
[null,"D0067 East Local","EXIT-PK-3893","Local","East","General Recreation",0.5,3621.3156247614556,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":202106.36803235882},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":202106},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P129=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q129=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R129=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S129=\"y\",1,\"\"))","v":""},1,null,202106,"","","",202106]
[null,"D0069 East Local","EXIT-PK-3895","Local","East","General Recreation",0.5,893.56194415157745,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49869.875442382894},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49870},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P130=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q130=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R130=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S130=\"y\",1,\"\"))","v":""},1,null,49870,"","","",49870]
[null,"D0071 West Metropolitan","EXIT-PK-3899","Metropolitan","West","General Recreation",0.5,12206.840792206425,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3402053.5258870944},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3402054},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P131=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q131=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R131=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S131=\"y\",1,\"\"))","v":0.25},1,null,850513.5,850513.5,850513.5,850513.5,3402054]
[null,"D0074 West District","EXIT-PK-3902","District","West","General Recreation",0.5,7451.3320304679846,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2109797.1593815195},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2109797},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P132=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q132=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R132=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S132=\"y\",1,\"\"))","v":0.25},1,null,527449.25,527449.25,527449.25,527449.25,2109797]
[null,"D0075 East Metropolitan","EXIT-PK-3904","Metropolitan","East","General Recreation",0.5,9020.1721278773402,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1835896.4249661777},18040.34425575468,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2034753.9746548664},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3870650},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S133=\"y\",1,\"\"))","v":0.25},1,null,967662.5,967662.5,967662.5,967662.5,3870650]
[null,"D0075 East Metropolitan","EXIT-PK-3905","Metropolitan","East","General Recreation",0.5,3632.1743889477548,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":739264.82565827726},7264.3487778955096,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":819339.27310655802},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1558604},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P134=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q134=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R134=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S134=\"y\",1,\"\"))","v":0.25},1,null,389651,389651,389651,389651,1558604]
[null,"D0078 North Local","EXIT-PK-3909","Local","North","General Recreation",0.5,18626.341152829209,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1076993.5806633334},37252.682305658418,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3178839.4402752044},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4255833},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P135=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q135=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R135=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S135=\"y\",1,\"\"))","v":""},1,null,"",4255833,"","",4255833]
[null,"D0080 North Metropolitan","EXIT-PK-3912","Metropolitan","North","Access Recreation Corridor",0.5,16759.295083181994,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1985113.0450991162},33518.590166363989,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2556438.3632758288},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4541551},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S136=\"y\",1,\"\"))","v":0.25},1,null,1135387.75,1135387.75,1135387.75,1135387.75,4541551]
[null,"D0080 North District","EXIT-PK-3913","District","North","Specialised Outdoor Sport",0.5,2406.3239722432836,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":489437.8559167083},4812.6479444865672,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":371772.53228016902},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":861210},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S137=\"y\",1,\"\"))","v":0.25},1,null,215302.5,215302.5,215302.5,215302.5,861210]
[null,"D0081 West Local","EXIT-PK-3914","Local","West","General Recreation",0.5,237.71039938420944,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9196.0223754382059},475.42079876841888,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":24683.703023540147},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33880},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S138=\"y\",1,\"\"))","v":1},1,null,"","","",33880,33880]
[null,"D0082 West Metropolitan","EXIT-PK-3915","Metropolitan","West","Urban Common",0.5,3335.3488370404134,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":929563.63274282904},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":929564},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S139=\"y\",1,\"\"))","v":0.25},1,null,232391,232391,232391,232391,929564]
[null,"D0083 West Metropolitan","EXIT-PK-3916","Metropolitan","West","Specialised Outdoor Sport",0.5,16056.142324036655,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4474856.069271341},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4474856},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P140=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q140=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R140=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S140=\"y\",1,\"\"))","v":0.25},1,null,1118714,1118714,1118714,1118714,4474856]
[null,"D0083 West Metropolitan","EXIT-PK-3917","Metropolitan","West","General Recreation",0.5,80906.433450372046,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22548669.379101142},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":22548669},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P141=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q141=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R141=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S141=\"y\",1,\"\"))","v":0.25},1,null,5637167.25,5637167.25,5637167.25,5637167.25,22548669]
[null,"D0083 West Metropolitan","EXIT-PK-3918","Metropolitan","West","Access Recreation Corridor",0.5,11179.032751082304,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3115602.8356746114},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3115603},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P142=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q142=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R142=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S142=\"y\",1,\"\"))","v":0.25},1,null,778900.75,778900.75,778900.75,778900.75,3115603]
[null,"D0083 West Metropolitan","EXIT-PK-3920","Metropolitan","West","General Recreation",0.5,5901.5903233928602,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1644776.6059878923},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1644777},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S143=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U143:X143)","v":1},null,{"$f":"IF(U143=\"\",\"\",(U143/$Y143)*$O143)","v":411194.25},{"$f":"IF(V143=\"\",\"\",(V143/$Y143)*$O143)","v":411194.25},{"$f":"IF(W143=\"\",\"\",(W143/$Y143)*$O143)","v":411194.25},{"$f":"IF(X143=\"\",\"\",(X143/$Y143)*$O143)","v":411194.25},{"$f":"SUM(AA143:AD143)","v":1644777}]
[null,"D0083 West Metropolitan","EXIT-PK-3922","Metropolitan","West","Access Recreation Corridor",0.5,1270.636748698829,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":354127.19020571496},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":354127},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P144=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q144=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R144=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S144=\"y\",1,\"\"))","v":0.25},1,null,88531.75,88531.75,88531.75,88531.75,354127]
[null,"D0083 West Metropolitan","EXIT-PK-3923","Metropolitan","West","General Recreation",0.5,9084.7647964542703,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2531929.1562617072},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2531929},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P145=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q145=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R145=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S145=\"y\",1,\"\"))","v":0.25},1,null,632982.25,632982.25,632982.25,632982.25,2531929]
[null,"D0083 West Metropolitan","EXIT-PK-3924","Metropolitan","West","General Outdoor Sport",0.5,18439.742895098581,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5139166.9147330988},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5139167},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S146=\"y\",1,\"\"))","v":0.25},1,null,1284791.75,1284791.75,1284791.75,1284791.75,5139167]
[null,"D0083 West Metropolitan","EXIT-PK-3925","Metropolitan","West","Specialised Outdoor Sport",0.5,5770.2674563300852,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1608176.8476617446},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1608177},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S147=\"y\",1,\"\"))","v":0.25},1,null,402044.25,402044.25,402044.25,402044.25,1608177]
[null,"D0083 West Metropolitan","EXIT-PK-3926","Metropolitan","West","Specialised Outdoor Sport",0.5,1784.3928306230384,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":497311.30472878728},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":497311},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S148=\"y\",1,\"\"))","v":0.25},1,null,124327.75,124327.75,124327.75,124327.75,497311]
[null,"D0083 West Metropolitan","EXIT-PK-3927","Metropolitan","West","Specialised Outdoor Sport",0.5,209206.75572389321,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":58306042.739926897},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":58306043},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P149=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q149=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R149=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S149=\"y\",1,\"\"))","v":0.25},1,null,14576510.75,14576510.75,14576510.75,14576510.75,58306043]
[null,"D0083 West Metropolitan","EXIT-PK-3928","Metropolitan","West","Specialised Outdoor Sport",0.5,2587.3232963472142,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":721088.48577493662},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":721088},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S150=\"y\",1,\"\"))","v":0.25},1,null,180272,180272,180272,180272,721088]
[null,"D0083 West Metropolitan","EXIT-PK-3929","Metropolitan","West","Specialised Outdoor Sport",0.5,3183.7650424857488,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":887317.1423108991},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":887317},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S151=\"y\",1,\"\"))","v":0.25},1,null,221829.25,221829.25,221829.25,221829.25,887317]
[null,"D0083 West Metropolitan","EXIT-PK-3930","Metropolitan","West","Access Recreation Corridor",0.5,563.85772430072052,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":157147.47097223386},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":157147},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S152=\"y\",1,\"\"))","v":0.25},1,null,39286.75,39286.75,39286.75,39286.75,157147]
[null,"D0084 North Metropolitan","EXIT-PK-3933","Metropolitan","North","General Recreation",0.5,18895.018319994171,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2238086.2183187744},37790.036639988342,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2882218.46254774},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5120305},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P153=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q153=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R153=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S153=\"y\",1,\"\"))","v":0.25},1,null,1280076.25,1280076.25,1280076.25,1280076.25,5120305]
[null,"D0085 North District","EXIT-PK-3934","District","North","Specialised Outdoor Sport",0.5,13123.349517581924,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2669243.2625117372},26246.699035163849,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2027532.8419725774},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4696776},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P154=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q154=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R154=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S154=\"y\",1,\"\"))","v":0.25},1,null,1174194,1174194,1174194,1174194,4696776]
[null,"D0085 North Local","EXIT-PK-3935","Local","North","General Recreation",0.5,2259.3057813960954,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":130635.30853183997},4518.6115627921909,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":385581.37997235201},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":516217},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P155=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q155=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R155=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S155=\"y\",1,\"\"))","v":""},1,null,"",516217,"","",516217]
[null,"D0085 North District","EXIT-PK-3937","District","North","General Outdoor Sport",0.5,9379.3257615235943,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1907721.962469124},18758.651523047189,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1449088.2066023452},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3356810},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P156=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q156=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R156=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S156=\"y\",1,\"\"))","v":0.25},1,null,839202.5,839202.5,839202.5,839202.5,3356810]
[null,"D0086 North District","EXIT-PK-3938","District","North","Specialised Outdoor Sport",0.5,3269.7950192170347,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":665064.83829805686},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":665065},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P157=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q157=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R157=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S157=\"y\",1,\"\"))","v":0.25},1,null,166266.25,166266.25,166266.25,166266.25,665065]
[null,"D0087 North Metropolitan","EXIT-PK-3939","Metropolitan","North","General Recreation",0.5,11495.18437473628,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1361587.1279101528},22990.36874947256,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1753458.6140197732},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3115046},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P158=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q158=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R158=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S158=\"y\",1,\"\"))","v":0.25},1,null,778761.5,778761.5,778761.5,778761.5,3115046]
[null,"D0088 East District","EXIT-PK-3940","District","East","General Recreation",0.5,2248.8704936721811,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":332740.80585254601},4497.7409873443621,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":707324.72898378572},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1040066},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P159=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q159=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R159=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S159=\"y\",1,\"\"))","v":0.25},1,null,260016.5,260016.5,260016.5,260016.5,1040066]
[null,"D0089 North Metropolitan","EXIT-PK-3941","Metropolitan","North","Access Recreation Corridor",0.5,2224.8688536562745,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":263532.33612193365},4449.737707312549,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":339378.24129918695},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":602911},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P160=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q160=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R160=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S160=\"y\",1,\"\"))","v":0.25},1,null,150727.75,150727.75,150727.75,150727.75,602911]
[null,"D0090 East Metropolitan","EXIT-PK-3942","Metropolitan","East","Access Recreation Corridor",0.5,3289.3780127415043,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":669494.68905263417},6578.7560254830087,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":742011.8918665403},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1411507},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P161=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q161=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R161=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S161=\"y\",1,\"\"))","v":0.25},1,null,352876.75,352876.75,352876.75,352876.75,1411507]
[null,"D0090 East District","EXIT-PK-3943","District","East","General Recreation",0.5,3440.755605737244,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":509091.02868133649},6881.5112114744879,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1082201.7244547938},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1591293},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P162=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q162=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R162=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S162=\"y\",1,\"\"))","v":0.25},1,null,397823.25,397823.25,397823.25,397823.25,1591293]
[null,"D0090 East District","EXIT-PK-3944","District","East","General Recreation",0.5,5549.7662012247547,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":821138.29288292164},11099.532402449509,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1745537.0975118917},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2566675},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P163=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q163=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R163=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S163=\"y\",1,\"\"))","v":0.25},1,null,641668.75,641668.75,641668.75,641668.75,2566675]
[null,"D0092 West Metropolitan","EXIT-PK-3945","Metropolitan","West","General Recreation",0.5,3107.8445534846974,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":866158.05850782327},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":866158},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P164=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q164=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R164=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S164=\"y\",1,\"\"))","v":0.25},1,null,216539.5,216539.5,216539.5,216539.5,866158]
[null,"D0093 West Metropolitan","EXIT-PK-3946","Metropolitan","West","Urban Common",0.5,5739.5816336154203,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1599624.691281707},11479.163267230841,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1526644.0837723056},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3126269},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P165=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q165=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R165=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S165=\"y\",1,\"\"))","v":0.25},1,null,781567.25,781567.25,781567.25,781567.25,3126269]
[null,"D0094 West Metropolitan","EXIT-PK-3947","Metropolitan","West","Urban Common",0.5,4061.4483988511752,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1131927.9968279672},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1131928},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S166=\"y\",1,\"\"))","v":0.25},1,null,282982,282982,282982,282982,1131928]
[null,"D0095 North Metropolitan","EXIT-PK-3951","Metropolitan","North","General Recreation",0.5,84578.172407226346,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10018156.046712998},169156.34481445269,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":12901430.732284613},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":22919587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P167=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q167=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R167=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S167=\"y\",1,\"\"))","v":0.25},1,null,5729896.75,5729896.75,5729896.75,5729896.75,22919587]
[null,"D0095 North District","EXIT-PK-3952","District","North","General Outdoor Sport",0.5,1298.9527716203904,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":264202.43774834217},2597.9055432407808,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":200685.76251079838},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":464888},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P168=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q168=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R168=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S168=\"y\",1,\"\"))","v":0.25},1,null,116222,116222,116222,116222,464888]
[null,"D0095 North District","EXIT-PK-3953","District","North","Specialised Outdoor Sport",0.5,1712.0564407177601,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":348226.27510630712},3424.1128814355202,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":264509.50317335903},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":612736},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P169=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q169=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R169=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S169=\"y\",1,\"\"))","v":0.25},1,null,153184,153184,153184,153184,612736]
[null,"D0095 North District","EXIT-PK-3954","District","North","General Outdoor Sport",0.5,10108.873759102395,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2056109.4663306347},20217.747518204789,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1561802.0014231433},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3617911},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S170=\"y\",1,\"\"))","v":0.25},1,null,904477.75,904477.75,904477.75,904477.75,3617911]
[null,"D0096 West Metropolitan","EXIT-PK-3957","Metropolitan","West","Botanic Garden Arboretum",0.5,106535.95161532956,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29691630.782804403},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29691631},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P171=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q171=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R171=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S171=\"y\",1,\"\"))","v":0.25},1,null,7422907.75,7422907.75,7422907.75,7422907.75,29691631]
[null,"D0097 East Local","EXIT-PK-3959","Local","East","General Outdoor Sport",0.5,5765.2020041474298,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":321757.10674428346},11530.40400829486,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":762456.2971425408},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1084213},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P172=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q172=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R172=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S172=\"y\",1,\"\"))","v":""},1,null,1084213,"","","",1084213]
[null,"D0097 East Local","EXIT-PK-3960","Local","East","General Recreation",0.5,80.921228448985204,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4516.2303629964617},161.84245689797041,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10701.949412883243},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15218},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P173=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q173=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R173=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S173=\"y\",1,\"\"))","v":""},1,null,15218,"","","",15218]
[null,"D0097 East Local","EXIT-PK-3961","Local","East","General Outdoor Sport",0.5,6395.2509585867101,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":356920.26816374576},12790.50191717342,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":845781.18193837604},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1202701},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P174=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S174=\"y\",1,\"\"))","v":""},1,null,1202701,"","","",1202701]
[null,"D0097 East District","EXIT-PK-3962","District","East","General Recreation",0.5,20226.970967795169,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2992763.9847282828},40453.941935590337,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6361876.6835242063},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9354641},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P175=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q175=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R175=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S175=\"y\",1,\"\"))","v":0.25},1,null,2338660.25,2338660.25,2338660.25,2338660.25,9354641]
[null,"D0099 West Metropolitan","EXIT-PK-3963","Metropolitan","West","Urban Common",0.5,4469.1659654328214,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1245559.1163425911},8938.3319308656428,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1188732.2484560246},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2434291},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P176=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q176=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R176=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S176=\"y\",1,\"\"))","v":0.25},1,null,608572.75,608572.75,608572.75,608572.75,2434291]
[null,"D0103 West Local","EXIT-PK-3968","Local","West","General Recreation",0.5,8220.0877558761458,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":318000.85787969141},16440.175511752292,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":853568.90367062204},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1171570},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P177=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q177=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R177=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S177=\"y\",1,\"\"))","v":1},1,null,"","","",1171570,1171570]
[null,"D0105 East Local","EXIT-PK-3971","Local","East","Access Recreation Corridor",0.5,8100.4060383931246,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":452085.32302810944},16200.812076786249,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1071290.405599179},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1523376},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P178=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q178=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R178=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S178=\"y\",1,\"\"))","v":""},1,null,1523376,"","","",1523376]
[null,"D0105 East Local","EXIT-PK-3973","Local","East","General Recreation",0.5,832.85063211684701,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46481.564661096912},1665.701264233694,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":110145.6997655614},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":156627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P179=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q179=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R179=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S179=\"y\",1,\"\"))","v":""},1,null,156627,"","","",156627]
[null,"D0106 East Local","EXIT-PK-3975","Local","East","General Recreation",0.5,3461.3610594797142,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193179.27092482153},6922.7221189594284,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":457770.00260974647},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":650949},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P180=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q180=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R180=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S180=\"y\",1,\"\"))","v":""},1,null,650949,"","","",650949]
[null,"D0109 East Local","EXIT-PK-3977","Local","East","General Recreation",0.5,2404.6538457819347,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134204.22451523936},4809.3076915638694,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":318018.94640387327},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":452223},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P181=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q181=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R181=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S181=\"y\",1,\"\"))","v":""},1,null,452223,"","","",452223]
[null,"D0109 East Local","EXIT-PK-3978","Local","East","General Recreation",0.5,7110.1366609964252,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":396818.1858940752},14220.27332199285,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":940325.84926266724},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1337144},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P182=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q182=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R182=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S182=\"y\",1,\"\"))","v":""},1,null,1337144,"","","",1337144]
[null,"D0109 East Metropolitan","EXIT-PK-3979","Metropolitan","East","General Outdoor Sport",0.5,21901.184689363494,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4457598.6027428936},43802.369378726988,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4940429.2916547172},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9398028},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P183=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q183=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R183=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S183=\"y\",1,\"\"))","v":0.25},1,null,2349507,2349507,2349507,2349507,9398028]
[null,"D0109 East Local","EXIT-PK-3980","Local","East","Access Recreation Corridor",0.5,36706.824103546343,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2048615.3846529417},73413.648207092687,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4854530.5378230782},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6903146},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P184=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q184=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R184=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S184=\"y\",1,\"\"))","v":""},1,null,6903146,"","","",6903146]
[null,"D0109 East Local","EXIT-PK-3981","Local","East","General Recreation",0.5,6608.1079814749046,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":368799.86228472146},13216.215962949809,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":873931.83084458346},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1242732},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P185=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S185=\"y\",1,\"\"))","v":""},1,null,1242732,"","","",1242732]
[null,"D0110 East Local","EXIT-PK-3983","Local","East","General Recreation",0.5,952.24526806784547,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":53145.003790678864},1904.4905361356909,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":125935.81292384995},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":179081},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P186=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q186=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R186=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S186=\"y\",1,\"\"))","v":""},1,null,179081,"","","",179081]
[null,"D0110 East Local","EXIT-PK-3984","Local","East","General Recreation",0.5,9684.2520528710902,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":540480.09406653687},19368.50410574218,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1280756.3300497178},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1821236},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P187=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q187=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R187=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S187=\"y\",1,\"\"))","v":""},1,null,1821236,"","","",1821236]
[null,"D0111 East Local","EXIT-PK-3987","Local","East","General Recreation",0.5,2592.1481995445706,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":144668.32286845506},5184.2963990891412,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":342815.34566311026},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":487484},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P188=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q188=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R188=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S188=\"y\",1,\"\"))","v":""},1,null,487484,"","","",487484]
[null,"D0112 East Local","EXIT-PK-3988","Local","East","General Recreation",0.5,3679.9415817185195,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":205378.29471889118},7359.883163437039,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":486677.59257689596},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":692056},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P189=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q189=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R189=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S189=\"y\",1,\"\"))","v":""},1,null,692056,"","","",692056]
[null,"D0113 East District","EXIT-PK-3989","District","East","Specialised Outdoor Sport",0.5,5734.3953822628946,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":848455.85636885243},11468.790764525789,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1803607.4869841889},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2652063},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P190=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q190=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R190=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S190=\"y\",1,\"\"))","v":0.25},1,null,663015.75,663015.75,663015.75,663015.75,2652063]
[null,"D0113 East District","EXIT-PK-3991","District","East","General Recreation",0.5,2044.568583847722,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":302512.48354430997},4089.1371676954441,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":643066.78553881287},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":945579},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P191=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q191=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R191=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S191=\"y\",1,\"\"))","v":0.25},1,null,236394.75,236394.75,236394.75,236394.75,945579]
[null,"D0113 East District","EXIT-PK-3992","District","East","General Recreation",0.5,26120.666772825542,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3864789.7848504321},52241.333545651083,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8215588.0465110634},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12080378},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P192=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q192=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R192=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S192=\"y\",1,\"\"))","v":0.25},1,null,3020094.5,3020094.5,3020094.5,3020094.5,12080378]
[null,"D0114 East Local","EXIT-PK-3993","Local","East","General Recreation",0.5,5799.6236653691449,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":323678.18671963614},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":323678},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P193=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q193=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R193=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S193=\"y\",1,\"\"))","v":""},1,null,323678,"","","",323678]
[null,"D0115 East Local","EXIT-PK-3994","Local","East","General Recreation",0.5,2774.9972476364301,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":154873.16575907002},5549.9944952728601,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":366997.39653381077},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":521871},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P194=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q194=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R194=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S194=\"y\",1,\"\"))","v":""},1,null,521871,"","","",521871]
[null,"D0116 East Local","EXIT-PK-3995","Local","East","General Recreation",0.5,2667.3915031651341,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":148867.66708179185},5334.7830063302681,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":352766.38131147705},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":501634},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P195=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q195=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R195=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S195=\"y\",1,\"\"))","v":""},1,null,501634,"","","",501634]
[null,"D0117 East District","EXIT-PK-3996","District","East","General Recreation",0.5,2158.8369626231715,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":319419.52756671666},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":319420},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P196=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q196=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R196=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S196=\"y\",1,\"\"))","v":0.25},1,null,79855,79855,79855,79855,319420]
[null,"D0117 East District","EXIT-PK-3997","District","East","General Outdoor Sport",0.5,657.53002883093347,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":97287.537135228791},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":97288},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P197=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q197=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R197=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S197=\"y\",1,\"\"))","v":0.25},1,null,24322,24322,24322,24322,97288]
[null,"D0117 East District","EXIT-PK-4000","District","East","Specialised Outdoor Sport",0.5,18277.724695761419,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2704355.3025980406},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2704355},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P198=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q198=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R198=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S198=\"y\",1,\"\"))","v":0.25},1,null,676088.75,676088.75,676088.75,676088.75,2704355]
[null,"D0117 East District","EXIT-PK-4001","District","East","Access Recreation Corridor",0.5,3960.7381385169328,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":586027.16505432886},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":586027},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P199=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q199=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R199=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S199=\"y\",1,\"\"))","v":0.25},1,null,146506.75,146506.75,146506.75,146506.75,586027]
[null,"D0117 East District","EXIT-PK-4002","District","East","General Outdoor Sport",0.5,6567.4490104378547,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":971713.70351357537},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":971714},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P200=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q200=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R200=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S200=\"y\",1,\"\"))","v":0.25},1,null,242928.5,242928.5,242928.5,242928.5,971714]
[null,"D0118 East Local","EXIT-PK-4004","Local","East","General Outdoor Sport",0.5,4206.6182986995091,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":234772.23035609379},8413.2365973990181,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":556331.34957129636},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":791104},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P201=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q201=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R201=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S201=\"y\",1,\"\"))","v":""},1,null,791104,"","","",791104]
[null,"D0118 East Local","EXIT-PK-4005","Local","East","General Recreation",0.5,5000.5558621717846,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":279082.04867203021},10001.111724343569,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":661330.73976993375},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":940413},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P202=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q202=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R202=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S202=\"y\",1,\"\"))","v":""},1,null,940413,"","","",940413]
[null,"D0119 East District","EXIT-PK-4006","District","East","Specialised Outdoor Sport",0.5,6088.2241969145298,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":900808.04172248277},12176.44839382906,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1914895.2961907799},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2815703},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P203=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q203=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R203=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S203=\"y\",1,\"\"))","v":0.25},1,null,703925.75,703925.75,703925.75,703925.75,2815703]
[null,"D0119 East District","EXIT-PK-4009","District","East","General Recreation",0.5,26859.811248756221,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3974152.9203687566},53719.622497512442,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8448067.047675699},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12422220},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P204=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q204=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R204=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S204=\"y\",1,\"\"))","v":0.25},1,null,3105555,3105555,3105555,3105555,12422220]
[null,"D0120 East District","EXIT-PK-4010","District","East","Access Recreation Corridor",0.5,683.67317093493546,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":101155.65234936851},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":101156},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P205=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q205=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R205=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S205=\"y\",1,\"\"))","v":0.25},1,null,25289,25289,25289,25289,101156]
[null,"D0120 East District","EXIT-PK-4011","District","East","Access Recreation Corridor",0.5,713.62421435918895,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105587.181133775},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P206=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q206=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R206=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S206=\"y\",1,\"\"))","v":0.25},1,null,26396.75,26396.75,26396.75,26396.75,105587]
[null,"D0121 East District","EXIT-PK-4014","District","East","General Outdoor Sport",0.5,12296.947593216115,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1819445.0339432063},24593.89518643223,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3867690.5353925228},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5687136},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P207=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q207=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R207=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S207=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U207:X207)","v":1},null,{"$f":"IF(U207=\"\",\"\",(U207/$Y207)*$O207)","v":1421784},{"$f":"IF(V207=\"\",\"\",(V207/$Y207)*$O207)","v":1421784},{"$f":"IF(W207=\"\",\"\",(W207/$Y207)*$O207)","v":1421784},{"$f":"IF(X207=\"\",\"\",(X207/$Y207)*$O207)","v":1421784},{"$f":"SUM(AA207:AD207)","v":5687136}]
[null,"D0121 East Local","EXIT-PK-4015","Local","East","General Recreation",0.5,6610.34517978863,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":368924.72078163445},13220.69035957726,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":874227.70355485962},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1243152},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P208=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q208=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R208=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S208=\"y\",1,\"\"))","v":""},1,null,1243152,"","","",1243152]
[null,"D0123 East Local","EXIT-PK-4016","Local","East","Access Recreation Corridor",0.5,5973.1009707179801,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":333359.99072488718},11946.20194143596,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":789951.23593516403},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1123311},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P209=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q209=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R209=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S209=\"y\",1,\"\"))","v":""},1,null,1123311,"","","",1123311]
[null,"D0124 East Local","EXIT-PK-4017","Local","East","General Recreation",0.5,3126.1310491474878,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174470.01526634538},6252.2620982949757,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":413435.34925586748},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":587905},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P210=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q210=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R210=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S210=\"y\",1,\"\"))","v":""},1,null,587905,"","","",587905]
[null,"D0125 East District","EXIT-PK-4018","District","East","General Outdoor Sport",0.5,38182.894802408526,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5649505.9284585109},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5649506},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P211=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q211=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R211=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S211=\"y\",1,\"\"))","v":0.25},1,null,1412376.5,1412376.5,1412376.5,1412376.5,5649506]
[null,"D0125 East Local","EXIT-PK-4019","Local","East","General Recreation",0.5,9225.1858008948293,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":514859.51235343044},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":514860},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P212=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S212=\"y\",1,\"\"))","v":""},1,null,514860,"","","",514860]
[null,"D0125 East Local","EXIT-PK-4021","Local","East","General Recreation",0.5,1851.0484838044431,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":103307.39567561554},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":103307},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P213=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S213=\"y\",1,\"\"))","v":""},1,null,103307,"","","",103307]
[null,"D0126 West District","EXIT-PK-4025","District","West","General Recreation",0.5,3428.762397061053,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":970832.21307737718},6857.524794122106,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":518956.24132632994},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1489788},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S214=\"y\",1,\"\"))","v":0.25},1,null,372447,372447,372447,372447,1489788]
[null,"D0126 West District","EXIT-PK-4026","District","West","Specialised Outdoor Sport",0.5,1709.8211401199601,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":484124.95507182495},3419.6422802399202,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":258787.93846360384},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":742913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P215=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q215=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R215=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S215=\"y\",1,\"\"))","v":0.25},1,null,185728.25,185728.25,185728.25,185728.25,742913]
[null,"D0127 West District","EXIT-PK-4028","District","West","General Recreation",0.5,22317.80141843178,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6319143.1872471478},44635.60283686356,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3377884.2035552575},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9697027},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P216=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q216=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R216=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S216=\"y\",1,\"\"))","v":0.25},1,null,2424256.75,2424256.75,2424256.75,2424256.75,9697027]
[null,"D0128 West Local","EXIT-PK-4030","Local","West","General Recreation",0.5,2705.3207255665757,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104657.55806011891},5410.6414511331513,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":280918.85565924202},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":385576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P217=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q217=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R217=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S217=\"y\",1,\"\"))","v":1},1,null,"","","",385576,385576]
[null,"D0128 West District","EXIT-PK-4031","District","West","General Outdoor Sport",0.5,44796.076366596812,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12683723.431359131},89592.152733193623,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6780056.6867224593},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19463780},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P218=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q218=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R218=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S218=\"y\",1,\"\"))","v":0.25},1,null,4865945,4865945,4865945,4865945,19463780]
[null,"D0129 West District","EXIT-PK-4033","District","West","General Outdoor Sport",0.5,49506.69793850791,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14017505.89746072},99013.395877015821,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7493027.1939133611},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21510533},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P219=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q219=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R219=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S219=\"y\",1,\"\"))","v":0.25},1,null,5377633.25,5377633.25,5377633.25,5377633.25,21510533]
[null,"D0129 West District","EXIT-PK-4034","District","West","General Recreation",0.5,6555.6760082163646,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1856197.8668251338},13111.352016432729,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":992226.51983504719},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2848424},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P220=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q220=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R220=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S220=\"y\",1,\"\"))","v":0.25},1,null,712106,712106,712106,712106,2848424]
[null,"D0129 West District","EXIT-PK-4035","District","West","Access Recreation Corridor",0.5,10579.141653392955,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2995416.5131494431},21158.28330678591,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1601193.3616658435},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4596610},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S221=\"y\",1,\"\"))","v":0.25},1,null,1149152.5,1149152.5,1149152.5,1149152.5,4596610]
[null,"D0130 West Local","EXIT-PK-4036","Local","West","General Recreation",0.5,4467.090085384245,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":172813.05523320954},8934.1801707684899,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":463859.91245088924},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":636673},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P222=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q222=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R222=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S222=\"y\",1,\"\"))","v":1},1,null,"","","",636673,636673]
[null,"D0130 West Local","EXIT-PK-4037","Local","West","Access Recreation Corridor",0.5,2352.893485210273,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":91023.62030886297},4705.7869704205459,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":244323.02577171443},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":335347},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S223=\"y\",1,\"\"))","v":1},1,null,"","","",335347,335347]
[null,"D0130 West Local","EXIT-PK-4038","Local","West","General Recreation",0.5,712.63070305887152,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27568.705061832345},1425.261406117743,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":73999.137965060756},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":101568},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P224=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q224=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R224=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S224=\"y\",1,\"\"))","v":1},1,null,"","","",101568,101568]
[null,"D0131 West Local","EXIT-PK-4039","Local","West","Access Recreation Corridor",0.5,3519.1493129046626,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":136141.18653543861},7038.2986258093251,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":365426.32026306016},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":501568},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P225=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q225=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R225=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S225=\"y\",1,\"\"))","v":1},1,null,"","","",501568,501568]
[null,"D0132 West Local","EXIT-PK-4040","Local","West","Access Recreation Corridor",0.5,19092.503987912783,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":738609.22505207069},38185.007975825567,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1982553.9801129152},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2721163},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S226=\"y\",1,\"\"))","v":1},1,null,"","","",2721163,2721163]
[null,"D0132 West Local","EXIT-PK-4041","Local","West","General Recreation",0.5,1131.2839262856305,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":43764.649447588759},2262.567852571261,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":117471.83355914186},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":161236},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S227=\"y\",1,\"\"))","v":1},1,null,"","","",161236,161236]
[null,"D0132 West Local","EXIT-PK-4042","Local","West","General Recreation",0.5,6043.2556477788348,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":233788.31679822219},12086.51129555767,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":627527.98401555128},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":861316},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P228=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q228=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R228=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S228=\"y\",1,\"\"))","v":1},1,null,"","","",861316,861316]
[null,"D0133 West Local","EXIT-PK-4043","Local","West","General Recreation",0.5,16896.2600087555,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":653645.7197676088},33792.520017511,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1754497.3435955748},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2408143},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P229=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q229=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R229=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S229=\"y\",1,\"\"))","v":1},1,null,"","","",2408143,2408143]
[null,"D0133 West Local","EXIT-PK-4045","Local","West","Access Recreation Corridor",0.5,3571.1501034637386,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":138152.87990165447},7142.3002069274771,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":370826.05066810193},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":508979},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P230=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q230=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R230=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S230=\"y\",1,\"\"))","v":1},1,null,"","","",508979,508979]
[null,"D0133 West Local","EXIT-PK-4046","Local","West","Access Recreation Corridor",0.5,2120.7209501332063,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82041.834770401823},4241.4419002664126,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":220214.37120333771},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":302256},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S231=\"y\",1,\"\"))","v":1},1,null,"","","",302256,302256]
[null,"D0134 West Local","EXIT-PK-4047","Local","West","General Recreation",0.5,4400.4327384221779,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":170234.36092392204},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":170234},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S232=\"y\",1,\"\"))","v":1},1,null,"","","",170234,170234]
[null,"D0135 West Local","EXIT-PK-4048","Local","West","General Recreation",0.5,3938.2738183095698,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":152355.36286000218},7876.5476366191397,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":408947.95351134497},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":561303},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S233=\"y\",1,\"\"))","v":1},1,null,"","","",561303,561303]
[null,"D0136 West Local","EXIT-PK-4050","Local","West","General Recreation",0.5,2380.4726118142612,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92090.54151215202},4760.9452236285224,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":247186.8254729684},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":339277},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P234=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q234=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R234=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S234=\"y\",1,\"\"))","v":1},1,null,"","","",339277,339277]
[null,"D0137 West District","EXIT-PK-4051","District","West","General Outdoor Sport",0.5,30814.7854000425,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8725010.0301700849},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8725010},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P235=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q235=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R235=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S235=\"y\",1,\"\"))","v":0.25},1,null,2181252.5,2181252.5,2181252.5,2181252.5,8725010]
[null,"D0137 West Local","EXIT-PK-4052","Local","West","Access Recreation Corridor",0.5,25601.813327611424,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":990427.21236598177},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":990427},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S236=\"y\",1,\"\"))","v":1},1,null,"","","",990427,990427]
[null,"D0137 West Local","EXIT-PK-4053","Local","West","Access Recreation Corridor",0.5,13036.815790311755,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":504339.9448351473},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":504340},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P237=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q237=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R237=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S237=\"y\",1,\"\"))","v":1},1,null,"","","",504340,504340]
[null,"D0138 West Local","EXIT-PK-4054","Local","West","Access Recreation Corridor",0.5,1637.0697904384649,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":63331.391735594792},3274.1395808769298,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":169992.32949282759},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":233324},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P238=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q238=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R238=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S238=\"y\",1,\"\"))","v":1},1,null,"","","",233324,233324]
[null,"D0138 West District","EXIT-PK-4055","District","West","Specialised Outdoor Sport",0.5,6655.0700874890699,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1884340.666696545},13310.14017497814,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1007270.192103988},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2891611},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P239=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q239=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R239=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S239=\"y\",1,\"\"))","v":0.25},1,null,722902.75,722902.75,722902.75,722902.75,2891611]
[null,"D0139 West District","EXIT-PK-4057","District","West","Access Recreation Corridor",0.5,5741.3976669265603,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1625640.145819749},11482.795333853121,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":868982.39310541342},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2494623},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P240=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q240=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R240=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S240=\"y\",1,\"\"))","v":0.25},1,null,623655.75,623655.75,623655.75,623655.75,2494623]
[null,"D0139 West District","EXIT-PK-4058","District","West","General Outdoor Sport",0.5,7340.4929410559453,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2078413.7778554023},14680.985882111891,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1111011.5502427507},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3189425},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P241=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q241=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R241=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S241=\"y\",1,\"\"))","v":0.25},1,null,797356.25,797356.25,797356.25,797356.25,3189425]
[null,"D0140 West District","EXIT-PK-4059","District","West","General Recreation",0.5,32413.945757156576,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9177802.0900379252},64827.891514313153,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4905974.0829833858},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14083776},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P242=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q242=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R242=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S242=\"y\",1,\"\"))","v":0.25},1,null,3520944,3520944,3520944,3520944,14083776]
[null,"D0141 West District","EXIT-PK-4062","District","West","General Recreation",0.5,5811.4391127593899,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1645471.9346667423},11622.87822551878,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":879583.43256432225},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2525055},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P243=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q243=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R243=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S243=\"y\",1,\"\"))","v":0.25},1,null,631263.75,631263.75,631263.75,631263.75,2525055]
[null,"D0141 West District","EXIT-PK-4063","District","West","Access Recreation Corridor",0.5,13191.656656902011,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3735133.4806268448},26383.313313804021,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1996607.4527069156},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5731741},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P244=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q244=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R244=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S244=\"y\",1,\"\"))","v":0.25},1,null,1432935.25,1432935.25,1432935.25,1432935.25,5731741]
[null,"D0142 West Local","EXIT-PK-4064","Local","West","General Recreation",0.5,3442.2981923807051,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133168.13770902384},6884.5963847614103,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":357446.14673698059},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":490614},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S245=\"y\",1,\"\"))","v":1},1,null,"","","",490614,490614]
[null,"D0143 West District","EXIT-PK-4068","District","West","Access Recreation Corridor",0.5,14512.63593455861,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4109160.3413553559},29025.271869117219,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2196542.6950527364},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6305703},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P246=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q246=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R246=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S246=\"y\",1,\"\"))","v":0.25},1,null,1576425.75,1576425.75,1576425.75,1576425.75,6305703]
[null,"D0145 West Local","EXIT-PK-4070","Local","West","General Recreation",0.5,1864.049709562197,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72112.296653697631},3728.099419124394,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":193561.78598472365},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":265674},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S247=\"y\",1,\"\"))","v":1},1,null,"","","",265674,265674]
[null,"D0146 West Local","EXIT-PK-4071","Local","West","General Recreation",0.5,5199.2516194459104,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":201137.32656129639},10398.503238891821,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":539887.12000619411},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":741024},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S248=\"y\",1,\"\"))","v":1},1,null,"","","",741024,741024]
[null,"D0147 West Local","EXIT-PK-4072","Local","West","General Recreation",0.5,10078.407884201915,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":389891.50096926827},20156.815768403831,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1046535.7334310678},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1436427},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S249=\"y\",1,\"\"))","v":1},1,null,"","","",1436427,1436427]
[null,"D0147 West Local","EXIT-PK-4073","Local","West","Access Recreation Corridor",0.5,6201.1954200557702,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":239898.34683305791},12402.39084011154,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":643928.35372839775},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":883827},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S250=\"y\",1,\"\"))","v":1},1,null,"","","",883827,883827]
[null,"D0147 West Local","EXIT-PK-4074","Local","West","Access Recreation Corridor",0.5,6237.1195615099996,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":241288.1018016554},12474.239123019999,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":647658.69468667707},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":888947},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S251=\"y\",1,\"\"))","v":1},1,null,"","","",888947,888947]
[null,"D0148 West District","EXIT-PK-4075","District","West","Access Recreation Corridor",0.5,7927.6144511223201,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2244653.4903101469},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2244653},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P252=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q252=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R252=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S252=\"y\",1,\"\"))","v":0.25},1,null,561163.25,561163.25,561163.25,561163.25,2244653]
[null,"D0148 West District","EXIT-PK-4076","District","West","General Recreation",0.5,15445.745209166866,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4373364.2835379466},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4373364},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P253=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q253=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R253=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S253=\"y\",1,\"\"))","v":0.25},1,null,1093341,1093341,1093341,1093341,4373364]
[null,"D0148 West District","EXIT-PK-4077","District","West","General Recreation",0.5,3491.6221402839187,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":988630.54861641559},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":988631},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S254=\"y\",1,\"\"))","v":0.25},1,null,247157.75,247157.75,247157.75,247157.75,988631]
[null,"D0149 West Local","EXIT-PK-4079","Local","West","General Recreation",0.5,13960.09039304078,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":540057.58246212755},27920.180786081561,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1449607.279850814},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1989665},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S255=\"y\",1,\"\"))","v":1},1,null,"","","",1989665,1989665]
[null,"D0149 West Local","EXIT-PK-4080","Local","West","General Outdoor Sport",0.5,10946.518825103811,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":423475.08695278858},21893.037650207621,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1136679.8445520718},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1560155},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S256=\"y\",1,\"\"))","v":1},1,null,"","","",1560155,1560155]
[null,"D0150 West District","EXIT-PK-4082","District","West","General Recreation",0.5,50836.1780833722,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14393939.72454286},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14393940},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P257=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q257=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R257=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S257=\"y\",1,\"\"))","v":0.25},1,null,3598485,3598485,3598485,3598485,14393940]
[null,"D0151 West Local","EXIT-PK-4083","Local","West","General Recreation",0.5,10114.433424690105,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":391285.17864292022},20228.866849380211,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1050276.6036032462},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1441562},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S258=\"y\",1,\"\"))","v":1},1,null,"","","",1441562,1441562]
[null,"D0151 West District","EXIT-PK-4085","District","West","Specialised Outdoor Sport",0.5,15777.00808826528,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4467159.2558291601},31554.01617653056,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2387910.2336980822},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6855069},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P259=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q259=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R259=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S259=\"y\",1,\"\"))","v":0.25},1,null,1713767.25,1713767.25,1713767.25,1713767.25,6855069]
[null,"D0151 West District","EXIT-PK-4087","District","West","Access Recreation Corridor",0.5,8370.7455690267052,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2370123.241217155},16741.49113805341,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1266944.2074273247},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3637067},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P260=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q260=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R260=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S260=\"y\",1,\"\"))","v":0.25},1,null,909266.75,909266.75,909266.75,909266.75,3637067]
[null,"D0152 West Local","EXIT-PK-4089","Local","West","General Recreation",0.5,1624.2857770807,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":62836.831660854885},3248.5715541613999,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":168664.84533567884},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":231502},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P261=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q261=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R261=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S261=\"y\",1,\"\"))","v":1},1,null,"","","",231502,231502]
[null,"D0152 West District","EXIT-PK-4090","District","West","Access Recreation Corridor",0.5,9102.8338076137243,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2577409.3586350777},18205.667615227449,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1377748.5492335639},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3955158},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P262=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q262=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R262=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S262=\"y\",1,\"\"))","v":0.25},1,null,988789.5,988789.5,988789.5,988789.5,3955158]
[null,"D0153 West District","EXIT-PK-4091","District","West","Access Recreation Corridor",0.5,12497.42275124114,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3538565.5762413447},24994.84550248228,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1891532.5082920231},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5430098},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P263=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q263=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R263=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S263=\"y\",1,\"\"))","v":0.25},1,null,1357524.5,1357524.5,1357524.5,1357524.5,5430098]
[null,"D0154 West Local","EXIT-PK-4092","Local","West","General Recreation",0.5,7691.8569827641904,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":297565.81582214462},15383.713965528381,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":798717.74206739664},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1096284},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S264=\"y\",1,\"\"))","v":1},1,null,"","","",1096284,1096284]
[null,"D0155 West Local","EXIT-PK-4093","Local","West","Access Recreation Corridor",0.5,4284.7350461285359,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":165758.50050773879},8569.4700922570719,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":444924.27629237738},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":610683},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S265=\"y\",1,\"\"))","v":1},1,null,"","","",610683,610683]
[null,"D0155 West Local","EXIT-PK-4095","Local","West","General Outdoor Sport",0.5,9369.7924658327156,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":362478.13049921498},18739.584931665431,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":972953.54018147418},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1335432},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P266=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q266=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R266=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S266=\"y\",1,\"\"))","v":1},1,null,"","","",1335432,1335432]
[null,"D0155 West Local","EXIT-PK-4096","Local","West","General Recreation",0.5,1964.3428356877805,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":75992.218753625653},3928.685671375561,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":203976.16308812104},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":279968},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S267=\"y\",1,\"\"))","v":1},1,null,"","","",279968,279968]
[null,"D0155 West Local","EXIT-PK-4097","Local","West","General Recreation",0.5,2602.7488573241994,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":100689.48094657698},5205.4977146483989,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":270267.8553629854},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":370957},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S268=\"y\",1,\"\"))","v":1},1,null,"","","",370957,370957]
[null,"D0155 West Local","EXIT-PK-4098","Local","West","Access Recreation Corridor",0.5,13624.295582886039,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":527067.08395748306},27248.591165772079,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1414738.5513804674},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1941806},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S269=\"y\",1,\"\"))","v":1},1,null,"","","",1941806,1941806]
[null,"D0156 West District","EXIT-PK-4099","District","West","Access Recreation Corridor",0.5,18911.125369527595,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5354564.5828416077},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5354565},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P270=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q270=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R270=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S270=\"y\",1,\"\"))","v":0.25},1,null,1338641.25,1338641.25,1338641.25,1338641.25,5354565]
[null,"D0156 West District","EXIT-PK-4100","District","West","General Outdoor Sport",0.5,26149.250716088976,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7403993.6289478084},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7403994},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P271=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q271=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R271=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S271=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U271:X271)","v":1},null,{"$f":"IF(U271=\"\",\"\",(U271/$Y271)*$O271)","v":1850998.5},{"$f":"IF(V271=\"\",\"\",(V271/$Y271)*$O271)","v":1850998.5},{"$f":"IF(W271=\"\",\"\",(W271/$Y271)*$O271)","v":1850998.5},{"$f":"IF(X271=\"\",\"\",(X271/$Y271)*$O271)","v":1850998.5},{"$f":"SUM(AA271:AD271)","v":7403994}]
[null,"D0157 West Local","EXIT-PK-4101","Local","West","General Recreation",0.5,4468.8056084069212,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":172879.42165278134},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":172879},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P272=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q272=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R272=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S272=\"y\",1,\"\"))","v":1},1,null,"","","",172879,172879]
[null,"D0158 West Local","EXIT-PK-4102","Local","West","Access Recreation Corridor",0.5,19633.825289015858,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":759550.68495513231},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":759551},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S273=\"y\",1,\"\"))","v":1},1,null,"","","",759551,759551]
[null,"D0159 West District","EXIT-PK-4103","District","West","Access Recreation Corridor",0.5,5511.2862153431897,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1560485.5553510082},11022.572430686379,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":834154.14892546961},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2394640},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P274=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q274=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R274=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S274=\"y\",1,\"\"))","v":0.25},1,null,598660,598660,598660,598660,2394640]
[null,"D0159 West District","EXIT-PK-4104","District","West","Access Recreation Corridor",0.5,4303.3274940845595,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1218459.7446180072},8606.654988169119,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":651324.99803444732},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1869785},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P275=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q275=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R275=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S275=\"y\",1,\"\"))","v":0.25},1,null,467446.25,467446.25,467446.25,467446.25,1869785]
[null,"D0159 West District","EXIT-PK-4106","District","West","General Recreation",0.5,35359.732871966946,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10011882.931095181},70719.465743933892,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5351830.1767622586},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15363713},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P276=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q276=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R276=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S276=\"y\",1,\"\"))","v":0.25},1,null,3840928.25,3840928.25,3840928.25,3840928.25,15363713]
[null,"D0160 West District","EXIT-PK-4107","District","West","Access Recreation Corridor",0.5,4451.1107999249371,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1260303.6454925272},8902.2215998498741,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":673692.56395136216},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1933996},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P277=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q277=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R277=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S277=\"y\",1,\"\"))","v":0.25},1,null,483499,483499,483499,483499,1933996]
[null,"D0160 West District","EXIT-PK-4108","District","West","General Outdoor Sport",0.5,20697.762231179277,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5860439.41973601},41395.524462358553,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3132685.105437946},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8993125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P278=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q278=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R278=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S278=\"y\",1,\"\"))","v":0.25},1,null,2248281.25,2248281.25,2248281.25,2248281.25,8993125]
[null,"D0160 West District","EXIT-PK-4109","District","West","General Recreation",0.5,3973.2289644426046,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1124994.4504522239},7946.4579288852092,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":601363.32896190626},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1726358},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P279=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q279=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R279=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S279=\"y\",1,\"\"))","v":0.25},1,null,431589.5,431589.5,431589.5,431589.5,1726358]
[null,"D0160 West District","EXIT-PK-4111","District","West","Access Recreation Corridor",0.5,6108.8360361373498,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1729677.9775039202},12217.6720722747,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":924595.58904111083},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2654274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P280=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q280=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R280=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S280=\"y\",1,\"\"))","v":0.25},1,null,663568.5,663568.5,663568.5,663568.5,2654274]
[null,"D0160 West District","EXIT-PK-4112","District","West","General Recreation",0.5,4223.1174497235106,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1195748.7819263905},8446.2348994470212,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":639184.90247871354},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1834934},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P281=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q281=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R281=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S281=\"y\",1,\"\"))","v":0.25},1,null,458733.5,458733.5,458733.5,458733.5,1834934]
[null,"D0160 West District","EXIT-PK-4114","District","West","General Recreation",0.5,3581.7085959581568,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1014137.9542055234},7163.4171919163136,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":542105.23076135875},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1556243},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P282=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q282=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R282=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S282=\"y\",1,\"\"))","v":0.25},1,null,389060.75,389060.75,389060.75,389060.75,1556243]
[null,"D0160 West District","EXIT-PK-4116","District","West","Access Recreation Corridor",0.5,2155.2269822457724,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":610238.7796399073},4310.4539644915449,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":326201.80822971131},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":936441},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P283=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q283=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R283=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S283=\"y\",1,\"\"))","v":0.25},1,null,234110.25,234110.25,234110.25,234110.25,936441]
[null,"D0161 West District","EXIT-PK-4118","District","West","General Recreation",0.5,23751.647526792683,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6725127.5715210671},47503.295053585367,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3594902.2703869417},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10320030},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P284=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q284=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R284=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S284=\"y\",1,\"\"))","v":0.25},1,null,2580007.5,2580007.5,2580007.5,2580007.5,10320030]
[null,"D0161 West District","EXIT-PK-4119","District","West","General Outdoor Sport",0.5,20819.477844122299,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5894902.4195579952},41638.955688244598,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3151107.2268009731},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9046010},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P285=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q285=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R285=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S285=\"y\",1,\"\"))","v":0.25},1,null,2261502.5,2261502.5,2261502.5,2261502.5,9046010]
[null,"D0161 West District","EXIT-PK-4120","District","West","Access Recreation Corridor",0.5,6632.3002497122752,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1877893.532296329},13264.60049942455,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1003823.8904767933},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2881717},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P286=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q286=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R286=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S286=\"y\",1,\"\"))","v":0.25},1,null,720429.25,720429.25,720429.25,720429.25,2881717]
[null,"D0162 West Local","EXIT-PK-4121","Local","West","General Recreation",0.5,8349.0414864964696,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":322989.53904489375},16698.082972992939,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":866959.38048045198},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1189949},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S287=\"y\",1,\"\"))","v":1},1,null,"","","",1189949,1189949]
[null,"D0162 West Local","EXIT-PK-4122","Local","West","Access Recreation Corridor",0.5,8082.4583292284251,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":312676.55027577578},16164.91665845685,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":839277.54787183111},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1151954},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S288=\"y\",1,\"\"))","v":1},1,null,"","","",1151954,1151954]
[null,"D0163 West Local","EXIT-PK-4123","Local","West","General Recreation",0.5,9609.2484179276053,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":371741.68101741222},19218.496835855211,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":997818.50033484108},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1369560},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S289=\"y\",1,\"\"))","v":1},1,null,"","","",1369560,1369560]
[null,"D0164 West Local","EXIT-PK-4124","Local","West","Access Recreation Corridor",0.5,2711.0038426971068,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104877.41412207492},5422.0076853942137,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":281508.98707907653},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":386386},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S290=\"y\",1,\"\"))","v":1},1,null,"","","",386386,386386]
[null,"D0165 West Local","EXIT-PK-4125","Local","West","Access Recreation Corridor",0.5,12186.883215301315,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":471459.60389231431},24373.766430602631,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1265478.5270157869},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1736938},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P291=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q291=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R291=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S291=\"y\",1,\"\"))","v":1},1,null,"","","",1736938,1736938]
[null,"D0166 North District","EXIT-PK-4127","District","North","General Recreation",0.5,11653.31976343956,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2370244.3665607213},23306.63952687912,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1800416.0071121354},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4170660},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P292=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q292=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R292=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S292=\"y\",1,\"\"))","v":0.25},1,null,1042665,1042665,1042665,1042665,4170660]
[null,"D0168 North Local","EXIT-PK-4130","Local","North","General Recreation",0.5,2084.8530946329602,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120548.28058406561},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120548},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P293=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q293=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R293=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S293=\"y\",1,\"\"))","v":""},1,null,"",120548,"","",120548]
[null,"D0169 North Local","EXIT-PK-4131","Local","North","General Recreation",0.5,26160.396433534424,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1512620.1541865896},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1512620},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q294=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S294=\"y\",1,\"\"))","v":""},1,null,"",1512620,"","",1512620]
[null,"D0169 North Metropolitan","EXIT-PK-4133","Metropolitan","North","Specialised Outdoor Sport",0.5,28603.306344863406,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3388018.1878970778},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3388018},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P295=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q295=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R295=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S295=\"y\",1,\"\"))","v":0.25},1,null,847004.5,847004.5,847004.5,847004.5,3388018]
[null,"D0169 North District","EXIT-PK-4134","District","North","General Outdoor Sport",0.5,21775.125736642345,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4428984.1998804072},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4428984},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P296=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q296=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R296=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S296=\"y\",1,\"\"))","v":0.25},1,null,1107246,1107246,1107246,1107246,4428984]
[null,"D0169 North Local","EXIT-PK-4135","Local","North","General Outdoor Sport",0.5,1849.2767360382495,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":106927.0211063818},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":106927},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P297=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q297=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R297=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S297=\"y\",1,\"\"))","v":""},1,null,"",106927,"","",106927]
[null,"D0170 North District","EXIT-PK-4137","District","North","Specialised Outdoor Sport",0.5,565.8355635024235,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115088.96898195773},1131.671127004847,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":87420.53136816957},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":202510},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P298=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q298=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R298=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S298=\"y\",1,\"\"))","v":0.25},1,null,50627.5,50627.5,50627.5,50627.5,202510]
[null,"D0170 North District","EXIT-PK-4140","District","North","General Recreation",0.5,6197.4286004395499,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1260535.2402188312},12394.8572008791,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":957491.07393175794},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2218026},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P299=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q299=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R299=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S299=\"y\",1,\"\"))","v":0.25},1,null,554506.5,554506.5,554506.5,554506.5,2218026]
[null,"D0170 North District","EXIT-PK-4144","District","North","Specialised Outdoor Sport",0.5,1915.3108346842789,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":389567.50593645294},3830.6216693685578,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":295911.92513051524},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":685479},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P300=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q300=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R300=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S300=\"y\",1,\"\"))","v":0.25},1,null,171369.75,171369.75,171369.75,171369.75,685479]
[null,"D0171 North District","EXIT-PK-4145","District","North","General Recreation",0.5,4005.9792886954033,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":814802.13658761256},8011.9585773908066,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":618916.27295380167},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1433718},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P301=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q301=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R301=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S301=\"y\",1,\"\"))","v":0.25},1,null,358429.5,358429.5,358429.5,358429.5,1433718]
[null,"D0171 North District","EXIT-PK-4146","District","North","General Recreation",0.5,424.09678351457461,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86259.798272732412},848.19356702914922,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":65522.156184191299},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":151782},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P302=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q302=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R302=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S302=\"y\",1,\"\"))","v":0.25},1,null,37945.5,37945.5,37945.5,37945.5,151782]
[null,"D0172 North District","EXIT-PK-4147","District","North","General Recreation",0.5,8367.6706305778043,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1701954.8571546846},16735.341261155609,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1292789.3897496336},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2994744},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P303=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q303=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R303=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S303=\"y\",1,\"\"))","v":0.25},1,null,748686,748686,748686,748686,2994744]
[null,"D0174 West District","EXIT-PK-4151","District","West","General Recreation",0.5,8375.6856235416399,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2371521.9861583523},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2371522},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P304=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q304=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R304=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S304=\"y\",1,\"\"))","v":0.25},1,null,592880.5,592880.5,592880.5,592880.5,2371522]
[null,"D0175 West District","EXIT-PK-4152","District","West","General Recreation",0.5,8904.2942107467607,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2521194.1375468336},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2521194},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P305=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q305=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R305=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S305=\"y\",1,\"\"))","v":0.25},1,null,630298.5,630298.5,630298.5,630298.5,2521194]
[null,"D0178 West District","EXIT-PK-4155","District","West","General Recreation",0.5,26255.273385164426,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7434013.2717621122},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7434013},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P306=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q306=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R306=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S306=\"y\",1,\"\"))","v":0.25},1,null,1858503.25,1858503.25,1858503.25,1858503.25,7434013]
[null,"D0178 West District","EXIT-PK-4156","District","West","General Outdoor Sport",0.5,14216.018362185645,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4025174.9667865867},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4025175},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P307=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q307=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R307=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S307=\"y\",1,\"\"))","v":0.25},1,null,1006293.75,1006293.75,1006293.75,1006293.75,4025175]
[null,"D0179 West Local","EXIT-PK-4158","Local","West","Access Recreation Corridor",0.5,6312.7888245507302,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":244215.42949896312},12625.57764910146,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":655516.14485186164},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":899732},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S308=\"y\",1,\"\"))","v":1},1,null,"","","",899732,899732]
[null,"D0181 West Local","EXIT-PK-4159","Local","West","General Recreation",0.5,3896.3473944732509,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":150733.40465910023},7792.6947889465018,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":404594.33920799231},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":555328},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S309=\"y\",1,\"\"))","v":1},1,null,"","","",555328,555328]
[null,"D0182 West Local","EXIT-PK-4160","Local","West","General Recreation",0.5,8468.33616370661,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":327604.55178197636},16936.67232741322,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":879346.8670698998},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1206951},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S310=\"y\",1,\"\"))","v":1},1,null,"","","",1206951,1206951]
[null,"D0182 West Local","EXIT-PK-4161","Local","West","General Outdoor Sport",0.5,6001.0426113457852,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232155.27075320637},12002.08522269157,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":623144.60803480109},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":855300},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S311=\"y\",1,\"\"))","v":1},1,null,"","","",855300,855300]
[null,"D0183 West Local","EXIT-PK-4162","Local","West","General Recreation",0.5,1348.5603869072236,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52170.168090055507},2697.1207738144471,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":140033.68883296536},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":192204},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S312=\"y\",1,\"\"))","v":1},1,null,"","","",192204,192204]
[null,"D0183 West Local","EXIT-PK-4163","Local","West","General Recreation",0.5,986.43447403107098,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38161.029212825983},1972.868948062142,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":102430.75470084975},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":140592},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S313=\"y\",1,\"\"))","v":1},1,null,"","","",140592,140592]
[null,"D0183 West Local","EXIT-PK-4164","Local","West","Access Recreation Corridor",0.5,8272.7271220880848,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":320037.25507042377},16545.45424417617,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":859034.94338234188},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1179072},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S314=\"y\",1,\"\"))","v":1},1,null,"","","",1179072,1179072]
[null,"D0184 West Local","EXIT-PK-4165","Local","West","General Recreation",0.5,2730.4854852537228,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105631.07749281943},5460.9709705074456,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":283531.94897104253},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":389163},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S315=\"y\",1,\"\"))","v":1},1,null,"","","",389163,389163]
[null,"D0185 West District","EXIT-PK-4167","District","West","Access Recreation Corridor",0.5,27733.231879809751,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7852487.7969794041},55466.463759619503,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4197530.2192166876},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12050018},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P316=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q316=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R316=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S316=\"y\",1,\"\"))","v":0.25},1,null,3012504.5,3012504.5,3012504.5,3012504.5,12050018]
[null,"D0186 West District","EXIT-PK-4168","District","West","Access Recreation Corridor",0.5,20153.462097652959,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5706324.3070461946},40306.924195305917,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3050303.208199936},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8756628},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P317=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q317=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R317=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S317=\"y\",1,\"\"))","v":0.25},1,null,2189157,2189157,2189157,2189157,8756628]
[null,"D0186 West District","EXIT-PK-4169","District","West","General Outdoor Sport",0.5,44122.113364129786,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12492895.103978332},88244.226728259571,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6678049.8206727477},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19170945},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P318=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q318=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R318=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S318=\"y\",1,\"\"))","v":0.25},1,null,4792736.25,4792736.25,4792736.25,4792736.25,19170945]
[null,"D0186 West District","EXIT-PK-4170","District","West","Specialised Outdoor Sport",0.5,4969.1202911231312,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1406974.7304198723},9938.2405822462624,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":752095.27239041892},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2159070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P319=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q319=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R319=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S319=\"y\",1,\"\"))","v":0.25},1,null,539767.5,539767.5,539767.5,539767.5,2159070]
[null,"D0186 West Local","EXIT-PK-4171","Local","West","General Recreation",0.5,1508.2348103045081,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":58347.30453065905},3016.4696206090161,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":156614.18366114155},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":214961},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S320=\"y\",1,\"\"))","v":1},1,null,"","","",214961,214961]
[null,"D0188 West Local","EXIT-PK-4174","Local","West","General Recreation",0.5,2547.0119334466945,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98533.252189049264},5094.0238668933889,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":264480.16715076577},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":363013},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S321=\"y\",1,\"\"))","v":1},1,null,"","","",363013,363013]
[null,"D0189 West Local","EXIT-PK-4175","Local","West","General Recreation",0.5,2963.4911317698284,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":114645.09263273883},5926.9822635396567,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":307727.11332359363},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":422372},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S322=\"y\",1,\"\"))","v":1},1,null,"","","",422372,422372]
[null,"D0190 West Local","EXIT-PK-4176","Local","West","General Recreation",0.5,6523.5356151155447,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":252368.34248302403},13047.071230231089,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":677399.96316583501},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":929768},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P323=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q323=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R323=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S323=\"y\",1,\"\"))","v":1},1,null,"","","",929768,929768]
[null,"D0190 West Local","EXIT-PK-4177","Local","West","Access Recreation Corridor",0.5,5015.0379290647352,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":194010.86838783938},10030.07585812947,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":520758.4826473805},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":714769},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S324=\"y\",1,\"\"))","v":1},1,null,"","","",714769,714769]
[null,"D0191 West District","EXIT-PK-4178","District","West","Access Recreation Corridor",0.5,2790.5396504477976,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":790123.51128399477},5581.0793008955952,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":422358.79905524215},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1212482},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P325=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q325=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R325=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S325=\"y\",1,\"\"))","v":0.25},1,null,303120.5,303120.5,303120.5,303120.5,1212482]
[null,"D0191 West District","EXIT-PK-4179","District","West","Specialised Outdoor Sport",0.5,14336.203645556256,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4059204.6635465701},28672.407291112511,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2169838.9964739885},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6229044},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P326=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q326=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R326=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S326=\"y\",1,\"\"))","v":0.25},1,null,1557261,1557261,1557261,1557261,6229044]
[null,"D0191 West Local","EXIT-PK-4180","Local","West","General Recreation",0.5,6078.3268091177697,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":235145.07352927362},12156.653618235539,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":631169.75203842076},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":866315},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P327=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q327=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R327=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S327=\"y\",1,\"\"))","v":1},1,null,"","","",866315,866315]
[null,"D0192 West District","EXIT-PK-4182","District","West","Access Recreation Corridor",0.5,1660.6774685463415,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":470210.23777515296},3321.354937092683,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":251349.85669197663},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":721560},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P328=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q328=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R328=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S328=\"y\",1,\"\"))","v":0.25},1,null,180390,180390,180390,180390,721560]
[null,"D0192 West District","EXIT-PK-4183","District","West","General Recreation",0.5,12609.435491892111,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3570281.2696332973},25218.870983784222,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1908486.0629969845},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5478767},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P329=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q329=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R329=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S329=\"y\",1,\"\"))","v":0.25},1,null,1369691.75,1369691.75,1369691.75,1369691.75,5478767]
[null,"D0193 West Local","EXIT-PK-4184","Local","West","General Recreation",0.5,4546.3532744717641,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":175879.41691652525},9092.7065489435281,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":472090.5537068182},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":647970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S330=\"y\",1,\"\"))","v":1},1,null,"","","",647970,647970]
[null,"D0193 West Local","EXIT-PK-4185","Local","West","Access Recreation Corridor",0.5,6886.1924323236099,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":266398.01983113296},13772.38486464722,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":715058.02608027053},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":981456},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P331=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q331=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R331=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S331=\"y\",1,\"\"))","v":1},1,null,"","","",981456,981456]
[null,"D0194 West Local","EXIT-PK-4187","Local","West","General Recreation",0.5,15395.110400600144,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":595572.51211141085},30790.220801200288,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1598618.8830082426},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2194191},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P332=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q332=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R332=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S332=\"y\",1,\"\"))","v":1},1,null,"","","",2194191,2194191]
[null,"D0194 West Local","EXIT-PK-4188","Local","West","Access Recreation Corridor",0.5,6210.6926235026503,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":240265.75396218582},12421.385247005301,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":644914.53754721349},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":885180},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P333=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q333=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R333=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S333=\"y\",1,\"\"))","v":1},1,null,"","","",885180,885180]
[null,"D0194 West Local","EXIT-PK-4189","Local","West","General Outdoor Sport",0.5,5359.9242139722001,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":207353.07807326672},10719.8484279444,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":556571.26431617199},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":763924},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P334=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q334=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R334=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S334=\"y\",1,\"\"))","v":1},1,null,"","","",763924,763924]
[null,"D0196 West Local","EXIT-PK-4190","Local","West","General Recreation",0.5,4289.8837092462272,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":165957.68077648824},8579.7674184924545,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":445458.91033318744},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":611417},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S335=\"y\",1,\"\"))","v":1},{"$f":"SUM(U335:X335)","v":1},null,{"$f":"IF(U335=\"\",\"\",(U335/$Y335)*$O335)","v":""},{"$f":"IF(V335=\"\",\"\",(V335/$Y335)*$O335)","v":""},{"$f":"IF(W335=\"\",\"\",(W335/$Y335)*$O335)","v":""},{"$f":"IF(X335=\"\",\"\",(X335/$Y335)*$O335)","v":611417},{"$f":"SUM(AA335:AD335)","v":611417}]
[null,"D0197 West District","EXIT-PK-4191","District","West","Access Recreation Corridor",0.5,2280.9323747189114,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":645831.46009949909},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":645831},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P336=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q336=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R336=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S336=\"y\",1,\"\"))","v":0.25},1,null,161457.75,161457.75,161457.75,161457.75,645831]
[null,"D0197 West Local","EXIT-PK-4192","Local","West","General Recreation",0.5,3436.5465296848374,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":132945.6299054772},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":132946},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S337=\"y\",1,\"\"))","v":1},1,null,"","","",132946,132946]
[null,"D0197 West Local","EXIT-PK-4194","Local","West","General Outdoor Sport",0.5,1450.1282530623689,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56099.404556814283},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":56099},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S338=\"y\",1,\"\"))","v":1},1,null,"","","",56099,56099]
[null,"D0198 West Local","EXIT-PK-4195","Local","West","General Recreation",0.5,10249.309127362825,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":396502.9561692478},20498.61825472565,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1064282.0143824511},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1460785},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P339=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q339=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R339=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S339=\"y\",1,\"\"))","v":1},1,null,"","","",1460785,1460785]
[null,"D0198 West Local","EXIT-PK-4196","Local","West","Access Recreation Corridor",0.5,3883.3364183915905,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":150230.06434465377},7766.6728367831811,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":403243.28737989371},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":553473},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P340=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q340=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R340=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S340=\"y\",1,\"\"))","v":1},1,null,"","","",553473,553473]
[null,"D0198 West Local","EXIT-PK-4197","Local","West","Access Recreation Corridor",0.5,1168.163432937469,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45191.36350487858},2336.326865874938,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":121301.37905739037},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":166493},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P341=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q341=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R341=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S341=\"y\",1,\"\"))","v":1},1,null,"","","",166493,166493]
[null,"D0199 West District","EXIT-PK-4198","District","West","Access Recreation Corridor",0.5,9200.2005528930258,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2604978.1318112733},18400.401105786052,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1392485.3767849961},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3997464},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P342=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q342=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R342=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S342=\"y\",1,\"\"))","v":0.25},1,null,999366,999366,999366,999366,3997464]
[null,"D0200 West District","EXIT-PK-4199","District","West","Access Recreation Corridor",0.5,6550.9236818312847,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1854852.2759070673},13101.847363662569,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":991507.23714562238},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2846360},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P343=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q343=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R343=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S343=\"y\",1,\"\"))","v":0.25},1,null,711590,711590,711590,711590,2846360]
[null,"D0200 West Local","EXIT-PK-4200","Local","West","General Recreation",0.5,1038.6044064278315,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40179.265970193424},2077.2088128556629,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":107848.04869125034},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":148027},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S344=\"y\",1,\"\"))","v":1},1,null,"","","",148027,148027]
[null,"D0201 West District","EXIT-PK-4201","District","West","Access Recreation Corridor",0.5,1381.2871080837974,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":391102.63842886087},2762.5742161675948,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":209063.0620593917},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":600166},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P345=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q345=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R345=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S345=\"y\",1,\"\"))","v":0.25},1,null,150041.5,150041.5,150041.5,150041.5,600166]
[null,"D0201 West Local","EXIT-PK-4202","Local","West","General Recreation",0.5,4352.4618219589274,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":168378.56655266564},8704.9236439178549,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":451956.98342538433},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":620336},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P346=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q346=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R346=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S346=\"y\",1,\"\"))","v":1},1,null,"","","",620336,620336]
[null,"D0202 West Local","EXIT-PK-4203","Local","West","General Recreation",0.5,1547.880997111545,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59881.049886027511},3095.7619942230899,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":160731.01954083299},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":220612},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S347=\"y\",1,\"\"))","v":1},1,null,"","","",220612,220612]
[null,"D0203 West District","EXIT-PK-4204","District","West","Access Recreation Corridor",0.5,6479.1231367748996,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1834522.4093298439},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1834522},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P348=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q348=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R348=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S348=\"y\",1,\"\"))","v":0.25},1,null,458630.5,458630.5,458630.5,458630.5,1834522]
[null,"D0203 West District","EXIT-PK-4206","District","West","General Outdoor Sport",0.5,27249.10929502243,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7715411.5735605191},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7715412},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P349=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q349=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R349=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S349=\"y\",1,\"\"))","v":0.25},1,null,1928853,1928853,1928853,1928853,7715412]
[null,"D0203 West Local","EXIT-PK-4207","Local","West","General Recreation",0.5,34808.73637065199,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1346604.6052443301},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1346605},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S350=\"y\",1,\"\"))","v":1},1,null,"","","",1346605,1346605]
[null,"D0204 West District","EXIT-PK-4209","District","West","General Outdoor Sport",0.5,27928.617500385317,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7907809.9897885248},55857.235000770634,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4227102.5766801322},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12134913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P351=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q351=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R351=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S351=\"y\",1,\"\"))","v":0.25},1,null,3033728.25,3033728.25,3033728.25,3033728.25,12134913]
[null,"D0204 West District","EXIT-PK-4210","District","West","General Recreation",0.5,3466.0049845606868,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":981377.21429238946},6932.0099691213736,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":524593.04871859576},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1505970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P352=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q352=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R352=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S352=\"y\",1,\"\"))","v":0.25},1,null,376492.5,376492.5,376492.5,376492.5,1505970]
[null,"D0204 West District","EXIT-PK-4211","District","West","Specialised Outdoor Sport",0.5,6610.3919103535,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1871690.3256807991},13220.783820707,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1000507.9799146975},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2872198},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P353=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q353=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R353=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S353=\"y\",1,\"\"))","v":0.25},1,null,718049.5,718049.5,718049.5,718049.5,2872198]
[null,"D0205 West Local","EXIT-PK-4212","Local","West","General Outdoor Sport",0.5,7816.5938061077104,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":302391.36245990056},15633.187612215421,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":811670.33779517014},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1114062},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P354=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q354=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R354=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S354=\"y\",1,\"\"))","v":1},1,null,"","","",1114062,1114062]
[null,"D0205 West Local","EXIT-PK-4213","Local","West","General Recreation",0.5,9360.1427359023,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":362104.82275758096},18720.2854718046,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":971951.51810554997},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1334056},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S355=\"y\",1,\"\"))","v":1},1,null,"","","",1334056,1334056]
[null,"D0206 West Local","EXIT-PK-4214","Local","West","General Outdoor Sport",0.5,4724.072316193874,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":182754.62426316069},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":182755},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P356=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q356=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R356=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S356=\"y\",1,\"\"))","v":1},1,null,"","","",182755,182755]
[null,"D0206 West Local","EXIT-PK-4215","Local","West","General Recreation",0.5,9548.6345218808747,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":369396.78257900907},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":369397},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S357=\"y\",1,\"\"))","v":1},1,null,"","","",369397,369397]
[null,"D0208 West District","EXIT-PK-4218","District","West","General Recreation",0.5,79867.370240834105,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22613936.699154306},159734.74048166821,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":12088230.523155618},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":34702167},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P358=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q358=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R358=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S358=\"y\",1,\"\"))","v":0.25},1,null,8675541.75,8675541.75,8675541.75,8675541.75,34702167]
[null,"D0208 West District","EXIT-PK-4219","District","West","General Outdoor Sport",0.5,54877.6293584628,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15538250.887312163},109755.2587169256,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8305938.1102575148},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23844189},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P359=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q359=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R359=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S359=\"y\",1,\"\"))","v":0.25},1,null,5961047.25,5961047.25,5961047.25,5961047.25,23844189]
[null,"D0208 West District","EXIT-PK-4220","District","West","Access Recreation Corridor",0.5,21498.62895404359,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6087199.7264883313},42997.25790808718,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3253899.3326638518},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9341099},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S360=\"y\",1,\"\"))","v":0.25},1,null,2335274.75,2335274.75,2335274.75,2335274.75,9341099]
[null,"D0208 West District","EXIT-PK-4221","District","West","Access Recreation Corridor",0.5,8975.2073615520749,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2541272.7440993385},17950.41472310415,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1358431.8007768139},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3899705},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P361=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q361=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R361=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S361=\"y\",1,\"\"))","v":0.25},1,null,974926.25,974926.25,974926.25,974926.25,3899705]
[null,"D0209 West District","EXIT-PK-4222","District","West","Access Recreation Corridor",0.5,6055.116753926105,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1714467.7052264439},12110.23350785221,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":916464.97118115309},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2630933},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P362=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q362=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R362=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S362=\"y\",1,\"\"))","v":0.25},1,null,657733.25,657733.25,657733.25,657733.25,2630933]
[null,"D0210 West Local","EXIT-PK-4223","Local","West","General Recreation",0.5,5391.125372462895,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":208560.12056010496},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":208560},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S363=\"y\",1,\"\"))","v":1},1,null,"","","",208560,208560]
[null,"D0211 West Local","EXIT-PK-4224","Local","West","General Recreation",0.5,628.81414282066805,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":24326.192469284892},1257.6282856413361,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":65295.677423435372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":89622},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P364=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q364=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R364=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S364=\"y\",1,\"\"))","v":1},1,null,"","","",89622,89622]
[null,"D0211 West Local","EXIT-PK-4225","Local","West","Access Recreation Corridor",0.5,3240.0744708420052,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":125344.9466625584},6480.1489416840104,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":336447.35871715815},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":461792},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S365=\"y\",1,\"\"))","v":1},1,null,"","","",461792,461792]
[null,"D0212 West Local","EXIT-PK-4226","Local","West","General Recreation",0.5,1498.8771816230269,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":57985.296966165173},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":57985},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S366=\"y\",1,\"\"))","v":1},1,null,"","","",57985,57985]
[null,"D0213 West District","EXIT-PK-4228","District","West","Access Recreation Corridor",0.5,14026.683162987771,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3971565.9122168464},28053.366325975541,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2122991.8931620372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6094558},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P367=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q367=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R367=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S367=\"y\",1,\"\"))","v":0.25},1,null,1523639.5,1523639.5,1523639.5,1523639.5,6094558]
[null,"D0213 West District","EXIT-PK-4229","District","West","Visitor Node",0.5,244.26411852645819,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69161.827885099046},488.52823705291638,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":36970.304197815996},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":106132},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P368=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q368=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R368=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S368=\"y\",1,\"\"))","v":0.25},1,null,26533,26533,26533,26533,106132]
[null,"D0213 West Local","EXIT-PK-4230","Local","West","General Recreation",0.5,1545.768596255027,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59799.329920923941},3091.537192510054,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":160511.66912308082},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":220311},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S369=\"y\",1,\"\"))","v":1},1,null,"","","",220311,220311]
[null,"D0214 West District","EXIT-PK-4233","District","West","General Recreation",0.5,3884.6862525292595,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1099924.1460670657},7769.372505058519,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":587962.05245153175},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1687886},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P370=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q370=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R370=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S370=\"y\",1,\"\"))","v":0.25},1,null,421971.5,421971.5,421971.5,421971.5,1687886]
[null,"D0214 West District","EXIT-PK-4234","District","West","Access Recreation Corridor",0.5,60366.478804854749,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17092383.614577472},120732.9576097095,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9136696.3687904552},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":26229080},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P371=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q371=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R371=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S371=\"y\",1,\"\"))","v":0.25},1,null,6557270,6557270,6557270,6557270,26229080]
[null,"D0214 West District","EXIT-PK-4235","District","West","General Recreation",0.5,6091.7372018568904,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1724836.5515889106},12183.474403713781,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":922007.61538132757},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2646844},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P372=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q372=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R372=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S372=\"y\",1,\"\"))","v":0.25},1,null,661711,661711,661711,661711,2646844]
[null,"D0214 West District","EXIT-PK-4236","District","West","General Recreation",0.5,3263.1848997724865,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":923950.00033896847},6526.3697995449729,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":493895.45679522702},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1417845},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P373=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q373=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R373=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S373=\"y\",1,\"\"))","v":0.25},1,null,354461.25,354461.25,354461.25,354461.25,1417845]
[null,"D0215 West Local","EXIT-PK-4237","Local","West","General Recreation",0.5,2363.0472011156526,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":91416.425162590866},4726.0944022313051,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":245377.38144417573},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":336794},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P374=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q374=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R374=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S374=\"y\",1,\"\"))","v":1},1,null,"","","",336794,336794]
[null,"D0216 West Local","EXIT-PK-4239","Local","West","General Recreation",0.5,19296.523162566751,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":746501.87467950198},38593.046325133502,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2003739.20689017},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2750241},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P375=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q375=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R375=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S375=\"y\",1,\"\"))","v":1},1,null,"","","",2750241,2750241]
[null,"D0217 West District","EXIT-PK-4240","District","West","General Recreation",0.5,2503.0910746654513,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":708734.27964405552},5006.1821493309026,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":378852.36285818275},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1087587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P376=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q376=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R376=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S376=\"y\",1,\"\"))","v":0.25},1,null,271896.75,271896.75,271896.75,271896.75,1087587]
[null,"D0217 West District","EXIT-PK-4241","District","West","Access Recreation Corridor",0.5,9936.4846117794841,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2813452.268997049},19872.969223558968,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1503924.7719661044},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4317377},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P377=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q377=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R377=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S377=\"y\",1,\"\"))","v":0.25},1,null,1079344.25,1079344.25,1079344.25,1079344.25,4317377]
[null,"D0218 North Local","EXIT-PK-4242","Local","North","General Recreation",0.5,2490.4505073956393,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":144000.32660292159},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":144000},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P378=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q378=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R378=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S378=\"y\",1,\"\"))","v":""},1,null,"",144000,"","",144000]
[null,"D0218 North District","EXIT-PK-4244","District","North","General Outdoor Sport",0.5,16350.05512240978,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3325543.8650565818},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3325544},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P379=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q379=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R379=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S379=\"y\",1,\"\"))","v":0.25},1,null,831386,831386,831386,831386,3325544]
[null,"D0218 North District","EXIT-PK-4245","District","North","Access Recreation Corridor",0.5,18767.154971184766,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3817173.4964640951},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3817173},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P380=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q380=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R380=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S380=\"y\",1,\"\"))","v":0.25},1,null,954293.25,954293.25,954293.25,954293.25,3817173]
[null,"D0218 North Local","EXIT-PK-4246","Local","North","General Recreation",0.5,12533.468564306489,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":724697.62453338585},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":724698},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q381=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S381=\"y\",1,\"\"))","v":""},1,null,"",724698,"","",724698]
[null,"D0219 West Local","EXIT-PK-4247","Local","West","General Recreation",0.5,5045.659218910645,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":195195.47817906953},10091.31843782129,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":523938.1787259375},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":719134},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P382=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q382=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R382=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S382=\"y\",1,\"\"))","v":1},1,null,"","","",719134,719134]
[null,"D0220 West District","EXIT-PK-4248","District","West","General Recreation",0.5,7200.6963869134797,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2038831.2748055989},14401.392773826959,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1089852.8095990913},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3128684},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P383=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q383=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R383=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S383=\"y\",1,\"\"))","v":0.25},1,null,782171,782171,782171,782171,3128684]
[null,"D0220 West Local","EXIT-PK-4249","Local","West","Access Recreation Corridor",0.5,17340.626937103301,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":670836.41999181861},34681.253874206603,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1800640.1346608128},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2471477},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P384=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q384=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R384=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S384=\"y\",1,\"\"))","v":1},1,null,"","","",2471477,2471477]
[null,"D0222 North Local","EXIT-PK-4250","Local","North","Access Recreation Corridor",0.5,7312.9639039244703,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":422842.85010816599},14625.927807848941,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1248057.1408181805},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1670900},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P385=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q385=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R385=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S385=\"y\",1,\"\"))","v":""},1,null,"",1670900,"","",1670900]
[null,"D0222 North Local","EXIT-PK-4251","Local","North","General Recreation",0.5,3797.7651975389822,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":219590.56290530966},7595.5303950779644,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":648140.48533668905},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":867731},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P386=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q386=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R386=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S386=\"y\",1,\"\"))","v":""},1,null,"",867731,"","",867731]
[null,"D0223 North Local","EXIT-PK-4252","Local","North","Access Recreation Corridor",0.5,4195.3269119831639,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":242577.97685100866},8390.6538239663278,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":715989.82018185453},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":958568},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q387=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S387=\"y\",1,\"\"))","v":""},1,null,"",958568,"","",958568]
[null,"D0223 North Local","EXIT-PK-4254","Local","North","General Recreation",0.5,1527.9143998708439,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":88345.531039198249},3055.8287997416878,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":260759.45435671971},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":349105},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q388=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S388=\"y\",1,\"\"))","v":""},1,null,"",349105,"","",349105]
[null,"D0223 North District","EXIT-PK-4256","District","North","Specialised Outdoor Sport",0.5,9691.9216020549393,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1971302.8600219639},19383.843204109879,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1497383.6766035212},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3468687},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S389=\"y\",1,\"\"))","v":0.25},1,null,867171.75,867171.75,867171.75,867171.75,3468687]
[null,"D0224 North Local","EXIT-PK-4257","Local","North","General Recreation",0.5,5631.8463029378199,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":325638.95752683876},11263.69260587564,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":961151.46836701955},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1286790},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q390=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S390=\"y\",1,\"\"))","v":""},1,null,"",1286790,"","",1286790]
[null,"D0225 North District","EXIT-PK-4258","District","North","Specialised Outdoor Sport",0.5,6623.3853462997449,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1347173.348308956},13246.77069259949,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1023300.590803518},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2370474},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P391=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q391=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R391=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S391=\"y\",1,\"\"))","v":0.25},1,null,592618.5,592618.5,592618.5,592618.5,2370474]
[null,"D0225 North Local","EXIT-PK-4259","Local","North","Access Recreation Corridor",0.5,3683.3417024068922,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":212974.48255312495},7366.6834048137844,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":628612.55356331577},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":841587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P392=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q392=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R392=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S392=\"y\",1,\"\"))","v":""},1,null,"",841587,"","",841587]
[null,"D0226 North Local","EXIT-PK-4260","Local","North","General Recreation",0.5,1140.2964915811031,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65933.077860502439},2280.5929831622061,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":194607.16580372889},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":260540},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q393=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S393=\"y\",1,\"\"))","v":""},1,null,"",260540,"","",260540]
[null,"D0227 North District","EXIT-PK-4262","District","North","General Recreation",0.5,44298.843375113014,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9010229.3669513222},88597.686750226028,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6844088.0648731282},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15854317},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P394=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q394=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R394=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S394=\"y\",1,\"\"))","v":0.25},1,null,3963579.25,3963579.25,3963579.25,3963579.25,15854317]
[null,"D0227 North District","EXIT-PK-4264","District","North","General Recreation",0.5,56676.250548296302,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11527750.572960585},113352.5010965926,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8756374.216245871},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20284125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P395=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q395=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R395=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S395=\"y\",1,\"\"))","v":0.25},1,null,5071031.25,5071031.25,5071031.25,5071031.25,20284125]
[null,"D0227 North Metropolitan","EXIT-PK-4265","Metropolitan","North","General Outdoor Sport",0.5,144173.3000430626,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17077108.389700439},288346.6000861252,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":21991984.350226238},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39069093},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P396=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q396=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R396=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S396=\"y\",1,\"\"))","v":0.25},1,null,9767273.25,9767273.25,9767273.25,9767273.25,39069093]
[null,"D0228 North Metropolitan","EXIT-PK-4267","Metropolitan","North","Specialised Outdoor Sport",0.5,11259.114823864005,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1333625.0482008751},22518.229647728011,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1717448.9099566955},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3051074},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P397=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q397=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R397=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S397=\"y\",1,\"\"))","v":0.25},1,null,762768.5,762768.5,762768.5,762768.5,3051074]
[null,"D0228 North District","EXIT-PK-4269","District","North","General Recreation",0.5,128740.1781459855,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":26185300.686409716},257480.35629197099,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":19890115.62350598},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46075416},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P398=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q398=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R398=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S398=\"y\",1,\"\"))","v":0.25},1,null,11518854,11518854,11518854,11518854,46075416]
[null,"D0228 North District","EXIT-PK-4270","District","North","General Outdoor Sport",0.5,33392.814383908233,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6791981.3223854145},66785.628767816466,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5159127.0779278446},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11951108},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P399=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q399=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R399=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S399=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U399:X399)","v":1},null,{"$f":"IF(U399=\"\",\"\",(U399/$Y399)*$O399)","v":2987777},{"$f":"IF(V399=\"\",\"\",(V399/$Y399)*$O399)","v":2987777},{"$f":"IF(W399=\"\",\"\",(W399/$Y399)*$O399)","v":2987777},{"$f":"IF(X399=\"\",\"\",(X399/$Y399)*$O399)","v":2987777},{"$f":"SUM(AA399:AD399)","v":11951108}]
[null,"D0228 North District","EXIT-PK-4271","District","North","Access Recreation Corridor",0.5,111637.21405773854,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22706617.778485071},223274.42811547709,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":17247739.807976551},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39954358},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P400=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q400=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R400=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S400=\"y\",1,\"\"))","v":0.25},1,null,9988589.5,9988589.5,9988589.5,9988589.5,39954358]
[null,"D0228 North District","EXIT-PK-4273","District","North","Access Recreation Corridor",0.5,20927.737721734789,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4256628.4498110488},41855.475443469579,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3233296.1552352225},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7489925},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P401=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q401=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R401=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S401=\"y\",1,\"\"))","v":0.25},1,null,1872481.25,1872481.25,1872481.25,1872481.25,7489925]
[null,"D0228 North District","EXIT-PK-4276","District","North","General Outdoor Sport",0.5,11652.420785889595,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2370061.5176801686},23304.84157177919,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1800277.1167698253},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4170339},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P402=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q402=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R402=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S402=\"y\",1,\"\"))","v":0.25},1,null,1042584.75,1042584.75,1042584.75,1042584.75,4170339]
[null,"D0228 North Local","EXIT-PK-4277","Local","North","General Outdoor Sport",0.5,14426.113377877389,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":834132.23103859299},28852.226755754778,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2462013.220911765},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3296145},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P403=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q403=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R403=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S403=\"y\",1,\"\"))","v":""},1,null,"",3296145,"","",3296145]
[null,"D0228 North District","EXIT-PK-4278","District","North","General Recreation",0.5,85230.285640208604,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17335541.159083318},170460.57128041721,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13167918.985523425},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30503460},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P404=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q404=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R404=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S404=\"y\",1,\"\"))","v":0.25},1,null,7625865,7625865,7625865,7625865,30503460]
[null,"D0228 North District","EXIT-PK-4282","District","North","General Recreation",0.5,14366.56163736559,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2922108.2471834957},28733.123274731181,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2219606.7785100979},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5141715},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P405=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q405=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R405=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S405=\"y\",1,\"\"))","v":0.25},1,null,1285428.75,1285428.75,1285428.75,1285428.75,5141715]
[null,"D0229 West Local","EXIT-PK-4283","Local","West","General Recreation",0.5,2232.9889281780288,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86385.013869086106},4465.9778563560576,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":231872.20963316876},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":318257},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P406=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q406=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R406=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S406=\"y\",1,\"\"))","v":1},1,null,"","","",318257,318257]
[null,"D0230 West District","EXIT-PK-4284","District","West","General Outdoor Sport",0.5,18438.123363454593,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5220637.0803878075},36876.246726909187,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2790680.1608683197},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8011317},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P407=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q407=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R407=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S407=\"y\",1,\"\"))","v":0.25},1,null,2002829.25,2002829.25,2002829.25,2002829.25,8011317]
[null,"D0230 West District","EXIT-PK-4285","District","West","General Recreation",0.5,41682.668838689569,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11802181.938976701},83365.337677379139,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6308830.6053279741},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18111013},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P408=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q408=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R408=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S408=\"y\",1,\"\"))","v":0.25},1,null,4527753.25,4527753.25,4527753.25,4527753.25,18111013]
[null,"D0230 West District","EXIT-PK-4287","District","West","Specialised Outdoor Sport",0.5,8524.1746307343001,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2413565.7018716596},17048.3492614686,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1290166.2799868719},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3703732},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P409=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q409=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R409=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S409=\"y\",1,\"\"))","v":0.25},1,null,925933,925933,925933,925933,3703732]
[null,"D0231 North District","EXIT-PK-4290","District","North","General Recreation",0.5,20600.342815864831,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4190037.4742751722},41200.685631729662,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3182714.2574463594},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7372752},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P410=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q410=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R410=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S410=\"y\",1,\"\"))","v":0.25},1,null,1843188,1843188,1843188,1843188,7372752]
[null,"D0232 North Local","EXIT-PK-4291","Local","North","General Recreation",0.5,7449.2112054668096,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":430720.80466401891},14898.422410933619,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1271309.6031359381},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1702030},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P411=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q411=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R411=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S411=\"y\",1,\"\"))","v":""},1,null,"",1702030,"","",1702030]
[null,"D0233 North Local","EXIT-PK-4292","Local","North","General Recreation",0.5,6344.432752822835,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":366841.41515911859},12688.86550564567,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1082764.0756372407},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1449605},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P412=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q412=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R412=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S412=\"y\",1,\"\"))","v":""},1,null,"",1449605,"","",1449605]
[null,"D0234 North Local","EXIT-PK-4293","Local","North","General Recreation",0.5,2610.1123221137823,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":150919.29180626161},5220.2246442275646,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":445451.30602975743},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":596371},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P413=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q413=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R413=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S413=\"y\",1,\"\"))","v":""},1,null,"",596371,"","",596371]
[null,"D0235 North Local","EXIT-PK-4294","Local","North","General Recreation",0.5,4027.7275009431619,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232887.21212529007},8055.4550018863238,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":687386.69229917158},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":920274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q414=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S414=\"y\",1,\"\"))","v":""},1,null,"",920274,"","",920274]
[null,"D0236 North Local","EXIT-PK-4295","Local","North","General Recreation",0.5,2846.6164468559832,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":164594.19564582012},5693.2328937119664,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":485813.96412506892},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":650408},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q415=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S415=\"y\",1,\"\"))","v":""},1,null,"",650408,"","",650408]
[null,"D0237 West District","EXIT-PK-4296","District","West","Access Recreation Corridor",0.5,9100.2008718677043,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2576663.8596645482},18200.401743735409,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1377350.0443854067},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3954014},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P416=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q416=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R416=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S416=\"y\",1,\"\"))","v":0.25},1,null,988503.5,988503.5,988503.5,988503.5,3954014]
[null,"D0237 West District","EXIT-PK-4297","District","West","Access Recreation Corridor",0.5,17297.060153648647,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4897552.3072385769},34594.120307297293,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2617975.9002919025},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7515528},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P417=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q417=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R417=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S417=\"y\",1,\"\"))","v":0.25},1,null,1878882,1878882,1878882,1878882,7515528]
[null,"D0237 West District","EXIT-PK-4298","District","West","Access Recreation Corridor",0.5,30597.216337572965,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8663406.7372164764},61194.43267514593,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4631005.1694470635},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13294412},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P418=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q418=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R418=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S418=\"y\",1,\"\"))","v":0.25},1,null,3323603,3323603,3323603,3323603,13294412]
[null,"D0238 North District","EXIT-PK-4300","District","North","General Recreation",0.5,31820.475859323324,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6472173.1813682858},63640.951718646647,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4916203.7302700272},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11388377},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P419=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q419=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R419=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S419=\"y\",1,\"\"))","v":0.25},1,null,2847094.25,2847094.25,2847094.25,2847094.25,11388377]
[null,"D0239 North Local","EXIT-PK-4302","Local","North","General Recreation",0.5,16346.783185024555,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":945187.27056025353},32693.56637004911,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2789801.7481705281},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3734989},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P420=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q420=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R420=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S420=\"y\",1,\"\"))","v":""},1,null,"",3734989,"","",3734989]
[null,"D0240 North Local","EXIT-PK-4303","Local","North","General Recreation",0.5,45479.520244915388,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2629671.1175604179},90959.040489830775,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7761701.1034597196},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10391372},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P421=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q421=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R421=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S421=\"y\",1,\"\"))","v":""},1,null,"",10391372,"","",10391372]
[null,"D0240 North Local","EXIT-PK-4304","Local","North","Access Recreation Corridor",0.5,50541.317413717552,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2922349.2668915181},101082.6348274351,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8625565.9036820438},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11547915},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P422=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q422=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R422=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S422=\"y\",1,\"\"))","v":""},1,null,"",11547915,"","",11547915]
[null,"D0241 North Local","EXIT-PK-4305","Local","North","General Recreation",0.5,5201.5563215058446,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":300759.16261577042},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":300759},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P423=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q423=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R423=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S423=\"y\",1,\"\"))","v":""},1,null,"",300759,"","",300759]
[null,"D0242 North Local","EXIT-PK-4306","Local","North","General Recreation",0.5,6553.9774090135252,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":378957.49569946667},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":378957},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P424=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q424=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R424=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S424=\"y\",1,\"\"))","v":""},1,null,"",378957,"","",378957]
[null,"D0243 North District","EXIT-PK-4307","District","North","General Outdoor Sport",0.5,26812.108802098504,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5453488.8884770041},53624.217604197009,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4142420.4305436672},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9595909},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P425=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q425=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R425=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S425=\"y\",1,\"\"))","v":0.25},1,null,2398977.25,2398977.25,2398977.25,2398977.25,9595909]
[null,"D0243 North District","EXIT-PK-4309","District","North","Access Recreation Corridor",0.5,37679.864772947985,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7663952.3349429751},75359.729545895971,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5821468.3077582456},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13485421},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P426=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q426=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R426=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S426=\"y\",1,\"\"))","v":0.25},1,null,3371355.25,3371355.25,3371355.25,3371355.25,13485421]
[null,"D0243 North District","EXIT-PK-4310","District","North","General Outdoor Sport",0.5,85683.399436216903,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17427702.915921837},171366.79887243381,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13237924.21561555},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30665627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P427=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q427=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R427=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S427=\"y\",1,\"\"))","v":0.25},1,null,7666406.75,7666406.75,7666406.75,7666406.75,30665627]
[null,"D0243 North District","EXIT-PK-4311","District","North","General Outdoor Sport",0.5,19666.580053497346,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4000113.4035267304},39333.160106994692,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3038449.6651808964},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7038563},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P428=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q428=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R428=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S428=\"y\",1,\"\"))","v":0.25},1,null,1759640.75,1759640.75,1759640.75,1759640.75,7038563]
[null,"D0243 North District","EXIT-PK-4314","District","North","General Recreation",0.5,3408.7687051061166,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":693331.59856599534},6817.5374102122332,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":526648.3599352052},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1219980},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P429=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q429=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R429=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S429=\"y\",1,\"\"))","v":0.25},1,null,304995,304995,304995,304995,1219980]
[null,"D0244 North Local","EXIT-PK-4315","Local","North","General Recreation",0.5,886.43645587295646,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51254.637977900471},1772.8729117459129,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":151282.48452588418},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":202537},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q430=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S430=\"y\",1,\"\"))","v":""},1,null,"",202537,"","",202537]
[null,"D0244 North Local","EXIT-PK-4316","Local","North","General Recreation",0.5,7535.1630360255003,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":435690.62503821042},15070.326072051001,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1285978.4566000719},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1721669},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q431=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S431=\"y\",1,\"\"))","v":""},1,null,"",1721669,"","",1721669]
[null,"D0244 North District","EXIT-PK-4317","District","North","General Outdoor Sport",0.5,15338.581279653599,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3119813.6331240511},30677.162559307199,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2369781.9868394202},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5489596},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P432=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q432=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R432=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S432=\"y\",1,\"\"))","v":0.25},1,null,1372399,1372399,1372399,1372399,5489596]
[null,"D0245 North District","EXIT-PK-4319","District","North","Specialised Outdoor Sport",0.5,6970.4766545225903,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1417770.5029994547},13940.953309045181,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1076925.5457467828},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2494696},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P433=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q433=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R433=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S433=\"y\",1,\"\"))","v":0.25},1,null,623674,623674,623674,623674,2494696]
[null,"D0245 North District","EXIT-PK-4320","District","North","General Recreation",0.5,7821.9070519080497,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1590948.459486404},15643.814103816099,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1208469.94232328},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2799418},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P434=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q434=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R434=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S434=\"y\",1,\"\"))","v":0.25},1,null,699854.5,699854.5,699854.5,699854.5,2799418]
[null,"D0245 North District","EXIT-PK-4321","District","North","Access Recreation Corridor",0.5,25032.856879907311,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5091595.2881231373},50065.713759814622,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3867529.3517415388},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8959125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P435=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q435=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R435=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S435=\"y\",1,\"\"))","v":0.25},1,null,2239781.25,2239781.25,2239781.25,2239781.25,8959125]
[null,"D0245 North District","EXIT-PK-4322","District","North","Specialised Outdoor Sport",0.5,7811.4629639233799,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1588824.1686223368},15622.92592784676,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1206856.350353867},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2795681},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P436=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q436=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R436=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S436=\"y\",1,\"\"))","v":0.25},1,null,698920.25,698920.25,698920.25,698920.25,2795681]
[null,"D0245 North District","EXIT-PK-4323","District","North","General Recreation",0.5,8211.709086062765,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1670232.8260261256},16423.41817212553,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1268693.6241704756},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2938926},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P437=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q437=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R437=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S437=\"y\",1,\"\"))","v":0.25},1,null,734731.5,734731.5,734731.5,734731.5,2938926]
[null,"D0245 North District","EXIT-PK-4324","District","North","Access Recreation Corridor",0.5,40973.581940958939,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8333882.8544002073},81947.163881917877,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6330341.4213916324},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14664224},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P438=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q438=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R438=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S438=\"y\",1,\"\"))","v":0.25},1,null,3666056,3666056,3666056,3666056,14664224]
[null,"D0245 North District","EXIT-PK-4325","District","North","Access Recreation Corridor",0.5,4796.238736502637,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":975538.13648380188},9592.4774730052741,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":741009.87275937258},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1716548},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P439=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q439=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R439=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S439=\"y\",1,\"\"))","v":0.25},1,null,429137,429137,429137,429137,1716548]
[null,"D0245 North District","EXIT-PK-4327","District","North","General Outdoor Sport",0.5,726.17404721172954,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147701.25419077781},1452.3480944234591,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":112192.52582866639},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":259894},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P440=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q440=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R440=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S440=\"y\",1,\"\"))","v":0.25},1,null,64973.5,64973.5,64973.5,64973.5,259894]
[null,"D0245 North District","EXIT-PK-4329","District","North","General Recreation",0.5,3401.720583941827,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":691898.03544204286},6803.4411678836541,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":525559.43845859182},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1217457},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P441=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q441=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R441=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S441=\"y\",1,\"\"))","v":0.25},1,null,304364.25,304364.25,304364.25,304364.25,1217457]
[null,"D0245 North District","EXIT-PK-4331","District","North","General Recreation",0.5,83506.613199258645,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16984952.230272211},167013.22639851729,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":12901614.832140408},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29886567},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P442=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q442=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R442=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S442=\"y\",1,\"\"))","v":0.25},1,null,7471641.75,7471641.75,7471641.75,7471641.75,29886567]
[null,"D0245 North District","EXIT-PK-4332","District","North","General Outdoor Sport",0.5,82982.805601741449,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16878411.602161068},165965.6112034829,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":12820687.542547304},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29699099},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P443=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q443=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R443=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S443=\"y\",1,\"\"))","v":0.25},1,null,7424774.75,7424774.75,7424774.75,7424774.75,29699099]
[null,"D0246 North District","EXIT-PK-4333","District","North","General Outdoor Sport",0.5,30765.668380936244,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6257629.0399385681},61531.336761872488,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4753237.9568199767},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11010867},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P444=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q444=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R444=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S444=\"y\",1,\"\"))","v":0.25},1,null,2752716.75,2752716.75,2752716.75,2752716.75,11010867]
[null,"D0246 North Local","EXIT-PK-4334","Local","North","General Recreation",0.5,2515.389282594977,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":145442.31140170281},5030.778565189954,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":429285.52599520737},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":574728},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P445=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q445=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R445=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S445=\"y\",1,\"\"))","v":""},1,null,"",574728,"","",574728]
[null,"D0246 North District","EXIT-PK-4335","District","North","Access Recreation Corridor",0.5,8566.4212058648554,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1742380.0270623015},17132.842411729711,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1323495.9801833914},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3065876},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P446=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q446=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R446=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S446=\"y\",1,\"\"))","v":0.25},1,null,766469,766469,766469,766469,3065876]
[null,"D0247 North Local","EXIT-PK-4336","Local","North","General Recreation",0.5,5237.1891075738449,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":302819.48576466524},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":302819},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P447=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q447=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R447=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S447=\"y\",1,\"\"))","v":""},1,null,"",302819,"","",302819]
[null,"D0247 North Local","EXIT-PK-4338","Local","North","General Recreation",0.5,21278.089386980038,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1230320.3023357743},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1230320},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P448=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q448=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R448=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S448=\"y\",1,\"\"))","v":""},1,null,"",1230320,"","",1230320]
[null,"D0247 North District","EXIT-PK-4339","District","North","Access Recreation Corridor",0.5,3553.7181062048439,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":722813.79834811168},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":722814},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P449=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q449=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R449=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S449=\"y\",1,\"\"))","v":0.25},1,null,180703.5,180703.5,180703.5,180703.5,722814]
[null,"D0247 North District","EXIT-PK-4340","District","North","Access Recreation Corridor",0.5,13344.299313758114,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2714183.6760857641},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2714184},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P450=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q450=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R450=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S450=\"y\",1,\"\"))","v":0.25},1,null,678546,678546,678546,678546,2714184]
[null,"D0247 North District","EXIT-PK-4341","District","North","General Outdoor Sport",0.5,25734.022456001327,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5234209.9070042903},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5234210},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P451=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q451=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R451=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S451=\"y\",1,\"\"))","v":0.25},1,null,1308552.5,1308552.5,1308552.5,1308552.5,5234210]
[null,"D0248 West Local","EXIT-PK-4342","Local","West","General Recreation",0.5,1655.037558401272,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":64026.489622143679},3310.075116802544,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":171858.09156944993},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":235885},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S452=\"y\",1,\"\"))","v":1},1,null,"","","",235885,235885]
[null,"D0248 West District","EXIT-PK-4343","District","West","Access Recreation Corridor",0.5,23613.161618394759,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6685916.1694579711},47226.323236789518,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3573941.9009660534},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10259858},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P453=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q453=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R453=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S453=\"y\",1,\"\"))","v":0.25},1,null,2564964.5,2564964.5,2564964.5,2564964.5,10259858]
[null,"D0249 West Metropolitan","EXIT-PK-4344","Metropolitan","West","Visitor Node",0.5,1476.0804887436145,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":411384.47831887141},2952.160977487229,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":392615.64503486326},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":804000},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P454=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q454=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R454=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S454=\"y\",1,\"\"))","v":0.25},1,null,201000,201000,201000,201000,804000]
[null,"D0249 West Metropolitan","EXIT-PK-4346","Metropolitan","West","Visitor Node",0.5,1975.2430135219649,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":550501.36010020087},3950.4860270439299,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":525385.51641897263},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1075887},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P455=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q455=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R455=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S455=\"y\",1,\"\"))","v":0.25},1,null,268971.75,268971.75,268971.75,268971.75,1075887]
[null,"D0249 West Metropolitan","EXIT-PK-4348","Metropolitan","West","Visitor Node",0.5,3007.8916836549888,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":838301.13639216835},6015.7833673099776,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":800054.83615489129},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1638356},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P456=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q456=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R456=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S456=\"y\",1,\"\"))","v":0.25},1,null,409589,409589,409589,409589,1638356]
[null,"D0249 West Metropolitan","EXIT-PK-4357","Metropolitan","West","Visitor Node",0.5,4757.3013228005302,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1325862.6056034165},9514.6026456010604,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1265372.0049279518},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2591235},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P457=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q457=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R457=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S457=\"y\",1,\"\"))","v":0.25},1,null,647808.75,647808.75,647808.75,647808.75,2591235]
[null,"D0249 West Metropolitan","EXIT-PK-4358","Metropolitan","West","Nature Recreation",0.5,1707020.3555651039,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":475747551.57936341},3414040.7111302079,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":454042244.37536401},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":929789796},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P458=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q458=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R458=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S458=\"y\",1,\"\"))","v":0.25},1,null,232447449,232447449,232447449,232447449,929789796]
[null,"D0249 West Metropolitan","EXIT-PK-4361","Metropolitan","West","Visitor Node",0.5,8482.9567559097395,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2364204.9103987729},16965.913511819479,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2256341.4149313685},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4620546},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P459=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q459=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R459=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S459=\"y\",1,\"\"))","v":0.25},1,null,1155136.5,1155136.5,1155136.5,1155136.5,4620546]
[null,"D0249 West Metropolitan","EXIT-PK-4362","Metropolitan","West","Visitor Node",0.5,10348.738785086774,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2884199.4314177679},20697.477570173549,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2752611.9235289753},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5636811},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P460=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q460=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R460=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S460=\"y\",1,\"\"))","v":0.25},1,null,1409202.75,1409202.75,1409202.75,1409202.75,5636811]
[null,"D0249 West Metropolitan","EXIT-PK-4364","Metropolitan","West","Visitor Node",0.5,34871.609369230406,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9718737.5200052951},69743.218738460811,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9275333.906457616},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18994071},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P461=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q461=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R461=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S461=\"y\",1,\"\"))","v":0.25},1,null,4748517.75,4748517.75,4748517.75,4748517.75,18994071]
[null,"D0249 West Metropolitan","EXIT-PK-4366","Metropolitan","West","Visitor Node",0.5,1253.9363192386775,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":349472.77094229573},2507.8726384773549,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":333528.57148703054},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":683001},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P462=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q462=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R462=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S462=\"y\",1,\"\"))","v":0.25},1,null,170750.25,170750.25,170750.25,170750.25,683001]
[null,"D0249 West Metropolitan","EXIT-PK-4368","Metropolitan","West","Visitor Node",0.5,7163.6530902931154,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1996514.2225516413},14327.306180586231,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1905426.0931565952},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3901940},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P463=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q463=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R463=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S463=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U463:X463)","v":1},null,{"$f":"IF(U463=\"\",\"\",(U463/$Y463)*$O463)","v":975485},{"$f":"IF(V463=\"\",\"\",(V463/$Y463)*$O463)","v":975485},{"$f":"IF(W463=\"\",\"\",(W463/$Y463)*$O463)","v":975485},{"$f":"IF(X463=\"\",\"\",(X463/$Y463)*$O463)","v":975485},{"$f":"SUM(AA463:AD463)","v":3901940}]
[null,"D0249 West Metropolitan","EXIT-PK-4370","Metropolitan","West","Visitor Node",0.5,136731.64300866221,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38107187.282637946},273463.28601732443,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":36368600.91702421},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":74475788},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P464=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q464=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R464=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S464=\"y\",1,\"\"))","v":0.25},1,null,18618947,18618947,18618947,18618947,74475788]
[null,"D0252 West Local","EXIT-PK-4374","Local","West","General Recreation",0.5,1988.828222344609,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":76939.456081696917},3977.656444689218,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":206518.71071842828},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":283458},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P465=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q465=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R465=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S465=\"y\",1,\"\"))","v":1},1,null,"","","",283458,283458]
[null,"D0252 West Local","EXIT-PK-4375","Local","West","Access Recreation Corridor",0.5,10985.790355357205,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":424994.33841113222},21971.58071071441,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1140757.7763235294},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1565752},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S466=\"y\",1,\"\"))","v":1},1,null,"","","",1565752,1565752]
[null,"D0253 West District","EXIT-PK-4376","District","West","Access Recreation Corridor",0.5,6669.4929930126254,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1888424.4204440899},13338.985986025251,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1009453.1537597519},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2897878},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P467=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q467=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R467=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S467=\"y\",1,\"\"))","v":0.25},1,null,724469.5,724469.5,724469.5,724469.5,2897878]
[null,"D0253 West Local","EXIT-PK-4377","Local","West","General Recreation",0.5,7728.5642495913853,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":298985.86664010846},15457.128499182771,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":802529.40228720824},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1101515},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P468=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q468=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R468=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S468=\"y\",1,\"\"))","v":1},1,null,"","","",1101515,1101515]
[null,"D0253 West Local","EXIT-PK-4378","Local","West","General Recreation",0.5,9915.0821199534348,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":383573.10940371046},19830.16423990687,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1029576.0855938431},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1413149},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P469=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q469=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R469=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S469=\"y\",1,\"\"))","v":1},1,null,"","","",1413149,1413149]
[null,"D0253 West District","EXIT-PK-4379","District","West","General Outdoor Sport",0.5,48972.270552787377,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13866186.190369628},97944.541105574754,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7412139.5746390978},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21278326},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P470=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q470=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R470=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S470=\"y\",1,\"\"))","v":0.25},1,null,5319581.5,5319581.5,5319581.5,5319581.5,21278326]
[null,"D0255 West District","EXIT-PK-4381","District","West","Access Recreation Corridor",0.5,40220.710105528306,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11388237.644219121},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11388238},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P471=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q471=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R471=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S471=\"y\",1,\"\"))","v":0.25},1,null,2847059.5,2847059.5,2847059.5,2847059.5,11388238]
[null,"D0255 West Local","EXIT-PK-4382","Local","West","General Recreation",0.5,859.74603587083345,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33259.982750202209},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33260},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S472=\"y\",1,\"\"))","v":1},1,null,"","","",33260,33260]
[null,"D0256 West District","EXIT-PK-4383","District","West","Access Recreation Corridor",0.5,45843.200250947652,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12980209.883404296},91686.400501895303,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6938542.8727852553},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19918753},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P473=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q473=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R473=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S473=\"y\",1,\"\"))","v":0.25},1,null,4979688.25,4979688.25,4979688.25,4979688.25,19918753]
[null,"D0256 West Local","EXIT-PK-4384","Local","West","General Recreation",0.5,3129.9305815416374,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121083.93968453868},6259.8611630832747,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":325010.08436824061},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":446094},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P474=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q474=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R474=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S474=\"y\",1,\"\"))","v":1},1,null,"","","",446094,446094]
[null,"D0257 West Local","EXIT-PK-4385","Local","West","Access Recreation Corridor",0.5,4736.9450306138515,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":183252.61581147072},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":183253},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P475=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q475=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R475=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S475=\"y\",1,\"\"))","v":1},1,null,"","","",183253,183253]
[null,"D0258 West Local","EXIT-PK-4386","Local","West","Access Recreation Corridor",0.5,15512.945455188825,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":600131.05814648373},31025.89091037765,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1610854.8032740972},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2210986},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S476=\"y\",1,\"\"))","v":1},1,null,"","","",2210986,2210986]
[null,"D0259 West Local","EXIT-PK-4387","Local","West","General Recreation",0.5,42395.33260124216,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1640098.3222657689},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1640098},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S477=\"y\",1,\"\"))","v":1},1,null,"","","",1640098,1640098]
[null,"D0260 West District","EXIT-PK-4389","District","West","General Recreation",0.5,12946.422242724329,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3665696.9197141016},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3665697},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P478=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q478=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R478=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S478=\"y\",1,\"\"))","v":0.25},1,null,916424.25,916424.25,916424.25,916424.25,3665697]
[null,"D0261 West Local","EXIT-PK-4390","Local","West","Access Recreation Corridor",0.5,22560.018561699395,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":872752.87922245672},45120.03712339879,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2342618.5805295166},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3215371},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S479=\"y\",1,\"\"))","v":1},1,null,"","","",3215371,3215371]
[null,"D0261 West Local","EXIT-PK-4391","Local","West","General Recreation",0.5,9008.4777466339056,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":348500.37331679976},18016.955493267811,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":935434.83990651404},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1283935},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S480=\"y\",1,\"\"))","v":1},1,null,"","","",1283935,1283935]
[null,"D0261 West Local","EXIT-PK-4392","Local","West","General Outdoor Sport",0.5,6583.0308735416502,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":254669.96550471877},13166.0617470833,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":683577.91454744514},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":938248},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P481=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q481=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R481=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S481=\"y\",1,\"\"))","v":1},1,null,"","","",938248,938248]
[null,"D0263 West Local","EXIT-PK-4395","Local","West","Access Recreation Corridor",0.5,14383.33959068842,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":556431.32589967491},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":556431},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S482=\"y\",1,\"\"))","v":1},1,null,"","","",556431,556431]
[null,"D0264 West Local","EXIT-PK-4399","Local","West","Access Recreation Corridor",0.5,4824.685800866072,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186646.93969703818},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186647},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S483=\"y\",1,\"\"))","v":1},1,null,"","","",186647,186647]
[null,"D0265 West Local","EXIT-PK-4401","Local","West","General Recreation",0.5,12638.763275096795,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":488940.95578797569},25277.52655019359,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1312401.4770724352},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1801342},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S484=\"y\",1,\"\"))","v":1},1,null,"","","",1801342,1801342]
[null,"D0265 West Local","EXIT-PK-4402","Local","West","Access Recreation Corridor",0.5,10130.843660225195,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":391920.02210604941},20261.68732045039,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1051980.6324616547},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1443901},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S485=\"y\",1,\"\"))","v":1},1,null,"","","",1443901,1443901]
[null,"D0265 West Local","EXIT-PK-4403","Local","West","General Outdoor Sport",0.5,6132.8369117569746,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":237253.84169783554},12265.673823513949,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":636830.04788081709},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":874084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S486=\"y\",1,\"\"))","v":1},1,null,"","","",874084,874084]
[null,"D0265 West Local","EXIT-PK-4404","Local","West","Access Recreation Corridor",0.5,5773.5628593646998,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":223355.02938978138},11547.1257187294,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":599523.24920356995},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":822878},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S487=\"y\",1,\"\"))","v":1},1,null,"","","",822878,822878]
[null,"D0266 West Local","EXIT-PK-4405","Local","West","Access Recreation Corridor",0.5,22797.566937627122,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":881942.6335871768},45595.133875254243,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2367285.4591360642},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3249228},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P488=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q488=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R488=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S488=\"y\",1,\"\"))","v":1},1,null,"","","",3249228,3249228]
[null,"D0267 West District","EXIT-PK-4406","District","West","General Recreation",0.5,7955.394969154625,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2252519.3668797384},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2252519},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P489=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q489=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R489=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S489=\"y\",1,\"\"))","v":0.25},1,null,563129.75,563129.75,563129.75,563129.75,2252519]
[null,"D0267 West Local","EXIT-PK-4407","Local","West","Access Recreation Corridor",0.5,28610.242590782978,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1106810.7735846604},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1106811},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S490=\"y\",1,\"\"))","v":1},1,null,"","","",1106811,1106811]
[null,"D0268 West Local","EXIT-PK-4408","Local","West","General Recreation",0.5,12531.74303410316,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":484800.7897146708},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":484801},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S491=\"y\",1,\"\"))","v":1},1,null,"","","",484801,484801]
[null,"D0270 West Local","EXIT-PK-4410","Local","West","Access Recreation Corridor",0.5,12251.834949353066,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":473972.31516288011},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":473972},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S492=\"y\",1,\"\"))","v":1},1,null,"","","",473972,473972]
[null,"D0271 West Local","EXIT-PK-4411","Local","West","General Recreation",0.5,15189.037687214135,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":587600.41964858992},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":587600},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S493=\"y\",1,\"\"))","v":1},1,null,"","","",587600,587600]
[null,"D0271 West Local","EXIT-PK-4412","Local","West","Access Recreation Corridor",0.5,50459.657956048752,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1952073.3835072054},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1952073},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S494=\"y\",1,\"\"))","v":1},1,null,"","","",1952073,1952073]
[null,"D0271 West Local","EXIT-PK-4413","Local","West","General Recreation",0.5,6315.3952224350396,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":244316.26014552085},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":244316},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S495=\"y\",1,\"\"))","v":1},1,null,"","","",244316,244316]
[null,"D0273 West Local","EXIT-PK-4416","Local","West","General Recreation",0.5,10653.305169036301,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":412131.87542747916},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":412132},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S496=\"y\",1,\"\"))","v":1},1,null,"","","",412132,412132]
[null,"D0273 West District","EXIT-PK-4417","District","West","Specialised Outdoor Sport",0.5,11807.75884973087,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3343291.6393955913},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3343292},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P497=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q497=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R497=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S497=\"y\",1,\"\"))","v":0.25},1,null,835823,835823,835823,835823,3343292]
[null,"D0274 North District","EXIT-PK-4418","District","North","General Recreation",0.5,15847.0087388382,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3223225.99504326},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3223226},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P498=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q498=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R498=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S498=\"y\",1,\"\"))","v":0.25},1,null,805806.5,805806.5,805806.5,805806.5,3223226]
[null,"D0275 North District","EXIT-PK-4419","District","North","General Recreation",0.5,37225.684226608748,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7571573.6048287069},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7571574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P499=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q499=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R499=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S499=\"y\",1,\"\"))","v":0.25},1,null,1892893.5,1892893.5,1892893.5,1892893.5,7571574]
[null,"D0276 North Metropolitan","EXIT-PK-4420","Metropolitan","North","General Recreation",0.5,10252.55948705445,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1214400.0975214213},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1214400},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P500=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q500=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R500=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S500=\"y\",1,\"\"))","v":0.25},1,null,303600,303600,303600,303600,1214400]
[null,"D0276 North Metropolitan","EXIT-PK-4421","Metropolitan","North","Access Recreation Corridor",0.5,16567.660817000949,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1962414.2573639604},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1962414},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P501=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q501=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R501=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S501=\"y\",1,\"\"))","v":0.25},1,null,490603.5,490603.5,490603.5,490603.5,1962414]
[null,"D0276 North Metropolitan","EXIT-PK-4423","Metropolitan","North","Access Recreation Corridor",0.5,46135.113278186051,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5464634.0881936513},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5464634},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P502=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q502=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R502=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S502=\"y\",1,\"\"))","v":0.25},1,null,1366158.5,1366158.5,1366158.5,1366158.5,5464634]
[null,"D0276 North Metropolitan","EXIT-PK-4424","Metropolitan","North","General Recreation",0.5,1824.293328049509,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":216084.77359125184},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216085},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P503=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q503=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R503=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S503=\"y\",1,\"\"))","v":0.25},1,null,54021.25,54021.25,54021.25,54021.25,216085]
[null,"D0276 North Metropolitan","EXIT-PK-4425","Metropolitan","North","General Recreation",0.5,3676.4535152575509,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":435470.33431984909},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":435470},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P504=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q504=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R504=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S504=\"y\",1,\"\"))","v":0.25},1,null,108867.5,108867.5,108867.5,108867.5,435470]
[null,"D0276 North Metropolitan","EXIT-PK-4426","Metropolitan","North","Access Recreation Corridor",0.5,2090.2133993151269,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":247582.60209794098},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":247583},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P505=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q505=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R505=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S505=\"y\",1,\"\"))","v":0.25},1,null,61895.75,61895.75,61895.75,61895.75,247583]
[null,"D0278 North Local","EXIT-PK-4427","Local","North","General Recreation",0.5,2980.283255434535,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":172322.94353063958},5960.56651086907,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":508626.03008471534},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":680949},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P506=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q506=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R506=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S506=\"y\",1,\"\"))","v":""},1,null,"",680949,"","",680949]
[null,"D0279 North Local","EXIT-PK-4428","Local","North","General Recreation",0.5,3641.7565991508709,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":210569.99050122488},7283.5131983017418,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":621515.48789306311},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":832085},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q507=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S507=\"y\",1,\"\"))","v":""},1,null,"",832085,"","",832085]
[null,"D0279 North District","EXIT-PK-4429","District","North","General Outdoor Sport",0.5,9940.1125312741806,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2021784.0245103005},19880.225062548361,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1535728.7088224317},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3557513},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P508=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q508=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R508=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S508=\"y\",1,\"\"))","v":0.25},1,null,889378.25,889378.25,889378.25,889378.25,3557513]
[null,"D0280 North District","EXIT-PK-4432","District","North","General Outdoor Sport",0.5,16417.829177641746,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3339328.8701773137},32835.658355283493,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2536523.7591948081},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5875853},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P509=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q509=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R509=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S509=\"y\",1,\"\"))","v":0.25},1,null,1468963.25,1468963.25,1468963.25,1468963.25,5875853]
[null,"D0280 North District","EXIT-PK-4433","District","North","General Recreation",0.5,20293.88129733465,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4127704.2763016014},40587.762594669301,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3135366.5286681028},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7263071},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P510=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q510=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R510=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S510=\"y\",1,\"\"))","v":0.25},1,null,1815767.75,1815767.75,1815767.75,1815767.75,7263071]
[null,"D0281 North District","EXIT-PK-4435","District","North","General Recreation",0.5,45235.536128523585,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9200749.3876011577},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9200749},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P511=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q511=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R511=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S511=\"y\",1,\"\"))","v":0.25},1,null,2300187.25,2300187.25,2300187.25,2300187.25,9200749]
[null,"D0281 North District","EXIT-PK-4437","District","North","Access Recreation Corridor",0.5,102362.96211564149,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20820267.462347161},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20820267},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P512=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q512=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R512=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S512=\"y\",1,\"\"))","v":0.25},1,null,5205066.75,5205066.75,5205066.75,5205066.75,20820267]
[null,"D0283 North District","EXIT-PK-4438","District","North","General Outdoor Sport",0.5,6027.79921322263,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1226033.2178238514},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1226033},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P513=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q513=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R513=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S513=\"y\",1,\"\"))","v":0.25},1,null,306508.25,306508.25,306508.25,306508.25,1226033]
[null,"D0283 North District","EXIT-PK-4440","District","North","Specialised Outdoor Sport",0.5,6694.8510932379304,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1361709.230574345},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1361709},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P514=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q514=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R514=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S514=\"y\",1,\"\"))","v":0.25},1,null,340427.25,340427.25,340427.25,340427.25,1361709]
[null,"D0283 North Local","EXIT-PK-4441","Local","North","General Recreation",0.5,13064.87471404719,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":755424.05691749486},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":755424},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P515=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q515=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R515=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S515=\"y\",1,\"\"))","v":""},1,null,"",755424,"","",755424]
[null,"D0283 North Local","EXIT-PK-4442","Local","North","General Recreation",0.5,1195.1202214564701,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69103.040477386123},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69103},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P516=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q516=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R516=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S516=\"y\",1,\"\"))","v":""},1,null,"",69103,"","",69103]
[null,"D0283 North District","EXIT-PK-4444","District","North","General Recreation",0.5,1337.5945231515875,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":272062.03447615262},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":272062},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P517=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q517=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R517=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S517=\"y\",1,\"\"))","v":0.25},1,null,68015.5,68015.5,68015.5,68015.5,272062]
[null,"D0283 North District","EXIT-PK-4446","District","North","General Outdoor Sport",0.5,70304.863036241455,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14299762.55146452},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14299763},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P518=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q518=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R518=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S518=\"y\",1,\"\"))","v":0.25},1,null,3574940.75,3574940.75,3574940.75,3574940.75,14299763]
[null,"D0284 North District","EXIT-PK-4448","District","North","General Recreation",0.5,53875.572497432848,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10958102.480625905},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10958102},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P519=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q519=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R519=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S519=\"y\",1,\"\"))","v":0.25},1,null,2739525.5,2739525.5,2739525.5,2739525.5,10958102]
[null,"D0284 North Local","EXIT-PK-4449","Local","North","General Recreation",0.5,4820.7553924432805,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":278740.8739596153},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":278741},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P520=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q520=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R520=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S520=\"y\",1,\"\"))","v":""},1,null,"",278741,"","",278741]
[null,"D0284 North District","EXIT-PK-4452","District","North","Specialised Outdoor Sport",0.5,5403.7874346165554,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1099111.41073941},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1099111},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P521=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q521=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R521=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S521=\"y\",1,\"\"))","v":0.25},1,null,274777.75,274777.75,274777.75,274777.75,1099111]
[null,"D0286 North Local","EXIT-PK-4454","Local","North","General Recreation",0.5,9409.6617576551998,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":544076.00645007007},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":544076},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P522=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q522=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R522=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S522=\"y\",1,\"\"))","v":""},1,null,"",544076,"","",544076]
[null,"D0287 North Local","EXIT-PK-4456","Local","North","General Recreation",0.5,2142.6590876054765,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123890.68062089804},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":123891},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q523=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S523=\"y\",1,\"\"))","v":""},1,null,"",123891,"","",123891]
[null,"D0288 North Metropolitan","EXIT-PK-4457","Metropolitan","North","General Recreation",0.5,11129.132887265656,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1318228.8852544059},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1318229},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P524=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q524=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R524=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S524=\"y\",1,\"\"))","v":0.25},1,null,329557.25,329557.25,329557.25,329557.25,1318229]
[null,"D0289 North Local","EXIT-PK-4458","Local","North","General Recreation",0.5,6420.3292960863846,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":371229.82881581591},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":371230},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P525=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q525=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R525=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S525=\"y\",1,\"\"))","v":""},1,null,"",371230,"","",371230]
[null,"D0291 North Local","EXIT-PK-4460","Local","North","General Recreation",0.5,1943.1662604734995,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":112355.80683937253},3886.332520946999,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":331627.85418364336},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":443984},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P526=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q526=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R526=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S526=\"y\",1,\"\"))","v":""},1,null,"",443984,"","",443984]
[null,"D0291 North Local","EXIT-PK-4461","Local","North","General Outdoor Sport",0.5,4235.8656230357419,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":244921.96546443316},8471.7312460714838,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":722908.30473523552},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":967830},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P527=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q527=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R527=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S527=\"y\",1,\"\"))","v":""},{"$f":"SUM(U527:X527)","v":1},null,{"$f":"IF(U527=\"\",\"\",(U527/$Y527)*$O527)","v":""},{"$f":"IF(V527=\"\",\"\",(V527/$Y527)*$O527)","v":967830},{"$f":"IF(W527=\"\",\"\",(W527/$Y527)*$O527)","v":""},{"$f":"IF(X527=\"\",\"\",(X527/$Y527)*$O527)","v":""},{"$f":"SUM(AA527:AD527)","v":967830}]
[null,"D0292 North District","EXIT-PK-4463","District","North","General Recreation",0.5,6950.9995681675045,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1413808.9319495473},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1413809},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P528=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q528=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R528=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S528=\"y\",1,\"\"))","v":0.25},1,null,353452.25,353452.25,353452.25,353452.25,1413809]
[null,"D0293 North Local","EXIT-PK-4464","Local","North","Access Recreation Corridor",0.5,8732.3137385004302,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":504911.06994863023},17464.62747700086,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1490288.5697755967},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1995200},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P529=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q529=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R529=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S529=\"y\",1,\"\"))","v":""},1,null,"",1995200,"","",1995200]
[null,"D0294 North Local","EXIT-PK-4465","Local","North","Access Recreation Corridor",0.5,7789.4623106488198,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":450394.46215197747},15578.92462129764,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1329378.0999961232},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1779773},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P530=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q530=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R530=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S530=\"y\",1,\"\"))","v":""},1,null,"",1779773,"","",1779773]
[null,"D0294 North Local","EXIT-PK-4466","Local","North","General Recreation",0.5,4309.8606746259029,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":249200.43298038709},8619.7213492518058,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":735536.57061150367},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":984737},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P531=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q531=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R531=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S531=\"y\",1,\"\"))","v":""},1,null,"",984737,"","",984737]
[null,"D0295 North Local","EXIT-PK-4467","Local","North","Access Recreation Corridor",0.5,3810.0620885437288,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":220301.58137992927},7620.1241770874576,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":650239.11768739729},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":870541},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P532=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q532=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R532=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S532=\"y\",1,\"\"))","v":""},1,null,"",870541,"","",870541]
[null,"D0295 North Local","EXIT-PK-4468","Local","North","Access Recreation Corridor",0.5,2601.5330477432076,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":150423.22962485702},5203.0660954864152,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":443987.13571770542},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":594410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P533=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q533=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R533=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S533=\"y\",1,\"\"))","v":""},1,null,"",594410,"","",594410]
[null,"D0297 South Local","EXIT-PK-4469","Local","South","General Recreation",0.5,15876.103603846524,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1142786.2243299733},31752.207207693049,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1239209.1019510035},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2381995},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P534=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q534=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R534=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S534=\"y\",1,\"\"))","v":""},1,null,"","",2381995,"",2381995]
[null,"D0297 South Local","EXIT-PK-4470","Local","South","General Outdoor Sport",0.5,6116.6864156503198,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":440288.44537509105},12233.37283130064,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":477437.89466185262},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":917726},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P535=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q535=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R535=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S535=\"y\",1,\"\"))","v":""},1,null,"","",917726,"",917726]
[null,"D0298 South Local","EXIT-PK-4471","Local","South","Access Recreation Corridor",0.5,4757.0559604676218,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":342420.16527733294},9514.1119209352437,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":371311.9536000943},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":713732},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P536=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q536=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R536=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S536=\"y\",1,\"\"))","v":""},1,null,"","",713732,"",713732]
[null,"D0299 South District","EXIT-PK-4473","District","South","General Outdoor Sport",0.5,20802.207912034166,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4710441.4162904117},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4710441},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S537=\"y\",1,\"\"))","v":0.25},1,null,1177610.25,1177610.25,1177610.25,1177610.25,4710441]
[null,"D0299 South District","EXIT-PK-4474","District","South","General Outdoor Sport",0.5,17828.471833858926,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4037070.1259453031},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4037070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P538=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q538=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R538=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S538=\"y\",1,\"\"))","v":0.25},1,null,1009267.5,1009267.5,1009267.5,1009267.5,4037070]
[null,"D0299 South District","EXIT-PK-4475","District","South","General Recreation",0.5,19101.946292655794,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4325435.0369523959},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4325435},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P539=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q539=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R539=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S539=\"y\",1,\"\"))","v":0.25},1,null,1081358.75,1081358.75,1081358.75,1081358.75,4325435]
[null,"D0300 South District","EXIT-PK-4476","District","South","General Outdoor Sport",0.5,31274.560784752492,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7081795.6930219214},62549.121569504983,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8765975.4581578281},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15847771},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P540=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q540=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R540=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S540=\"y\",1,\"\"))","v":0.25},1,null,3961942.75,3961942.75,3961942.75,3961942.75,15847771]
[null,"D0300 South District","EXIT-PK-4477","District","South","General Recreation",0.5,8779.4558241279392,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1988015.5270700953},17558.911648255878,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2460801.7621723861},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4448817},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P541=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q541=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R541=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S541=\"y\",1,\"\"))","v":0.25},1,null,1112204.25,1112204.25,1112204.25,1112204.25,4448817]
[null,"D0300 South District","EXIT-PK-4478","District","South","Specialised Outdoor Sport",0.5,2280.5880246853103,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":516415.19642532745},4561.1760493706206,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":639228.11873050209},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1155643},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P542=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q542=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R542=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S542=\"y\",1,\"\"))","v":0.25},1,null,288910.75,288910.75,288910.75,288910.75,1155643]
[null,"D0303 South District","EXIT-PK-4480","District","South","General Outdoor Sport",0.5,18932.292736736828,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4287018.7717366582},37864.585473473657,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5306549.7750429288},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9593569},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P543=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q543=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R543=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S543=\"y\",1,\"\"))","v":0.25},1,null,2398392.25,2398392.25,2398392.25,2398392.25,9593569]
[null,"D0303 South District","EXIT-PK-4481","District","South","Access Recreation Corridor",0.5,33774.739898380896,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7647934.9843308246},67549.479796761792,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9466752.9655353427},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17114688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P544=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q544=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R544=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S544=\"y\",1,\"\"))","v":0.25},1,null,4278672,4278672,4278672,4278672,17114688]
[null,"D0304 South Local","EXIT-PK-4483","Local","South","General Recreation",0.5,2428.3216202700623,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174794.30502172568},4856.6432405401247,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":189542.61885605167},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":364337},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P545=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q545=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R545=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S545=\"y\",1,\"\"))","v":""},1,null,"","",364337,"",364337]
[null,"D0304 South Local","EXIT-PK-4484","Local","South","General Recreation",0.5,23208.801560388045,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1670605.0406469647},46417.60312077609,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1811562.764810838},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3482168},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P546=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q546=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R546=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S546=\"y\",1,\"\"))","v":""},1,null,"","",3482168,"",3482168]
[null,"D0305 South District","EXIT-PK-4486","District","South","Botanic Garden Arboretum",0.5,101201.96093327465,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22916120.740920234},202403.9218665493,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":28365990.875595082},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":51282112},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P547=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q547=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R547=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S547=\"y\",1,\"\"))","v":0.25},1,null,12820528,12820528,12820528,12820528,51282112]
[null,"D0307 South District","EXIT-PK-4488","District","South","Specialised Outdoor Sport",0.5,890.21237424592096,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":201579.23883244948},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":201579},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P548=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q548=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R548=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S548=\"y\",1,\"\"))","v":0.25},1,null,50394.75,50394.75,50394.75,50394.75,201579]
[null,"D0307 South Local","EXIT-PK-4489","Local","South","General Recreation",0.5,2179.3676886688304,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":156874.22018064765},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":156874},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R549=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S549=\"y\",1,\"\"))","v":""},1,null,"","",156874,"",156874]
[null,"D0308 South Local","EXIT-PK-4491","Local","South","General Recreation",0.5,1282.9816925333946,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92350.984906616912},2565.9633850667892,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":100143.12268903836},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":192494},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R550=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S550=\"y\",1,\"\"))","v":""},1,null,"","",192494,"",192494]
[null,"D0310 South Local","EXIT-PK-4494","Local","South","General Recreation",0.5,5145.9284703108351,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":370411.80342472927},10291.85694062167,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":401665.39331810456},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":772077},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P551=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q551=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R551=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S551=\"y\",1,\"\"))","v":""},1,null,"","",772077,"",772077]
[null,"D0311 South District","EXIT-PK-4496","District","South","Specialised Outdoor Sport",0.5,4539.5186621690627,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1027926.3050694806},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1027926},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P552=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q552=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R552=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S552=\"y\",1,\"\"))","v":0.25},1,null,256981.5,256981.5,256981.5,256981.5,1027926]
[null,"D0311 South Local","EXIT-PK-4497","Local","South","General Recreation",0.5,10482.017098168524,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":754511.62589263928},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":754512},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P553=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q553=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R553=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S553=\"y\",1,\"\"))","v":""},1,null,"","",754512,"",754512]
[null,"D0312 South Local","EXIT-PK-4499","Local","South","Access Recreation Corridor",0.5,19283.200115540603,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1388034.2433453787},38566.400231081207,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1505149.9847941888},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2893184},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P554=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q554=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R554=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S554=\"y\",1,\"\"))","v":""},1,null,"","",2893184,"",2893184]
[null,"D0313 South Local","EXIT-PK-4500","Local","South","General Recreation",0.5,2576.4411876172885,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":185456.17806953791},5152.882375234577,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":201104.09014736119},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":386560},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P555=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q555=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R555=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S555=\"y\",1,\"\"))","v":""},1,null,"","",386560,"",386560]
[null,"D0315 South Local","EXIT-PK-4503","Local","South","General Recreation",0.5,1939.4515505342424,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139604.6895391226},3878.9031010684848,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":151383.87063893426},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":290989},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P556=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q556=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R556=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S556=\"y\",1,\"\"))","v":""},1,null,"","",290989,"",290989]
[null,"D0316 South District","EXIT-PK-4504","District","South","General Recreation",0.5,903.73337728365004,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":204640.92790737998},1807.4667545673001,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":253308.26100198619},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":457949},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P557=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q557=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R557=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S557=\"y\",1,\"\"))","v":0.25},1,null,114487.25,114487.25,114487.25,114487.25,457949]
[null,"D0316 South District","EXIT-PK-4505","District","South","General Outdoor Sport",0.5,32504.288572615114,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7360254.6300350577},65008.577145230229,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9110656.992866192},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16470912},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P558=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q558=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R558=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S558=\"y\",1,\"\"))","v":0.25},1,null,4117728,4117728,4117728,4117728,16470912]
[null,"D0316 South District","EXIT-PK-4507","District","South","General Recreation",0.5,13985.181192512069,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3166797.3410372855},27970.362385024138,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3919919.3221354601},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7086717},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P559=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q559=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R559=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S559=\"y\",1,\"\"))","v":0.25},1,null,1771679.25,1771679.25,1771679.25,1771679.25,7086717]
[null,"D0317 South Local","EXIT-PK-4510","Local","South","General Recreation",0.5,13244.451076680391,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":953355.84957857837},26488.902153360781,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1033795.4912684363},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1987151},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R560=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S560=\"y\",1,\"\"))","v":""},1,null,"","",1987151,"",1987151]
[null,"D0318 South Local","EXIT-PK-4511","Local","South","Access Recreation Corridor",0.5,16527.584470729442,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1189680.8137497581},33055.168941458884,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1290060.434250992},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2479741},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P561=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q561=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R561=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S561=\"y\",1,\"\"))","v":""},1,null,"","",2479741,"",2479741]
[null,"D0319 South Local","EXIT-PK-4512","Local","South","Access Recreation Corridor",0.5,34676.819132743934,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2496090.4890341321},69353.638265487869,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2706698.7573445672},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5202789},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R562=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S562=\"y\",1,\"\"))","v":""},1,null,"","",5202789,"",5202789]
[null,"D0319 South Local","EXIT-PK-4513","Local","South","General Recreation",0.5,1103.0739375228616,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":79400.949481907519},2206.1478750457231,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":86100.424739737486},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":165501},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R563=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S563=\"y\",1,\"\"))","v":""},1,null,"","",165501,"",165501]
[null,"D0320 South District","EXIT-PK-4514","District","South","Specialised Outdoor Sport",0.5,5178.4851509011451,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1172613.5529266694},10356.97030180229,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1451482.3743061379},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2624096},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P564=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q564=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R564=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S564=\"y\",1,\"\"))","v":0.25},1,null,656024,656024,656024,656024,2624096]
[null,"D0320 South Local","EXIT-PK-4515","Local","South","Access Recreation Corridor",0.5,66692.166679601505,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4800604.1818536269},133384.33335920301,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5205656.3776877811},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10006261},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P565=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q565=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R565=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S565=\"y\",1,\"\"))","v":""},1,null,"","",10006261,"",10006261]
[null,"D0321 South Local","EXIT-PK-4516","Local","South","General Recreation",0.5,968.16586030777296,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69690.059704462736},1936.3317206155459,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":75570.176173512344},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":145260},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P566=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q566=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R566=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S566=\"y\",1,\"\"))","v":""},1,null,"","",145260,"",145260]
[null,"D0322 South District","EXIT-PK-4517","District","South","General Recreation",0.5,5943.5735451039855,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1345859.7811355179},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1345860},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P567=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q567=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R567=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S567=\"y\",1,\"\"))","v":0.25},1,null,336465,336465,336465,336465,1345860]
[null,"D0323 South Local","EXIT-PK-4518","Local","South","General Recreation",0.5,725.07500142846698,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52192.007807112692},1450.150002856934,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":56595.721707787066},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":108788},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P568=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q568=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R568=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S568=\"y\",1,\"\"))","v":""},1,null,"","",108788,"",108788]
[null,"D0324 South Local","EXIT-PK-4519","Local","South","General Recreation",0.5,22021.973790464534,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1585175.3621840298},44043.947580929067,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1718924.9355527137},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3304100},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R569=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S569=\"y\",1,\"\"))","v":""},1,null,"","",3304100,"",3304100]
[null,"D0325 South District","EXIT-PK-4521","District","South","General Outdoor Sport",0.5,13806.42635569099,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3126320.1863869303},27612.85271138198,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3869815.9642214924},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6996136},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P570=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q570=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R570=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S570=\"y\",1,\"\"))","v":0.25},1,null,1749034,1749034,1749034,1749034,6996136]
[null,"D0326 South Local","EXIT-PK-4522","Local","South","General Recreation",0.5,2890.6475731148762,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":208073.23436388958},5781.2951462297524,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":225629.46630485862},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":433703},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R571=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S571=\"y\",1,\"\"))","v":""},1,null,"","",433703,"",433703]
[null,"D0327 South District","EXIT-PK-4523","District","South","General Outdoor Sport",0.5,11439.892814751995,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2590443.5308214114},22879.785629503989,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3206498.0975516425},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5796942},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P572=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q572=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R572=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S572=\"y\",1,\"\"))","v":0.25},1,null,1449235.5,1449235.5,1449235.5,1449235.5,5796942]
[null,"D0327 South District","EXIT-PK-4524","District","South","General Recreation",0.5,24017.176367561518,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5438437.2438978469},48034.352735123037,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6731796.4930441352},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12170234},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P573=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q573=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R573=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S573=\"y\",1,\"\"))","v":0.25},1,null,3042558.5,3042558.5,3042558.5,3042558.5,12170234]
[null,"D0329 South District","EXIT-PK-4526","District","South","General Outdoor Sport",0.5,64205.220900222899,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14538597.679120628},128410.4418004458,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":17996140.523621753},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":32534738},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P574=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q574=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R574=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S574=\"y\",1,\"\"))","v":0.25},1,null,8133684.5,8133684.5,8133684.5,8133684.5,32534738]
[null,"D0329 South Local","EXIT-PK-4527","Local","South","Access Recreation Corridor",0.5,21216.097208269712,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1527167.1329848177},42432.194416539423,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1656022.2472972004},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3183189},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P575=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q575=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R575=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S575=\"y\",1,\"\"))","v":""},1,null,"","",3183189,"",3183189]
[null,"D0330 South Local","EXIT-PK-4528","Local","South","General Recreation",0.5,6815.2067129800098,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":490569.00495835312},13630.41342596002,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":531960.88921693666},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1022530},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P576=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q576=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R576=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S576=\"y\",1,\"\"))","v":""},1,null,"","",1022530,"",1022530]
[null,"D0330 South Local","EXIT-PK-4529","Local","South","General Recreation",0.5,56.375978095305797,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4058.0291460704807},112.75195619061159,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4400.4263848572391},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8458},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P577=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q577=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R577=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S577=\"y\",1,\"\"))","v":""},1,null,"","",8458,"",8458]
[null,"D0331 South District","EXIT-PK-4531","District","South","General Outdoor Sport",0.5,59622.091799593501,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13500796.248469535},119244.183599187,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":16711531.045196291},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30212327},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P578=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q578=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R578=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S578=\"y\",1,\"\"))","v":0.25},1,null,7553081.75,7553081.75,7553081.75,7553081.75,30212327]
[null,"D0332 South District","EXIT-PK-4532","District","South","Specialised Outdoor Sport",0.5,60706.406888959304,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13746328.007735461},121412.81377791861,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":17015454.720662419},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30761783},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P579=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q579=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R579=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S579=\"y\",1,\"\"))","v":0.25},1,null,7690445.75,7690445.75,7690445.75,7690445.75,30761783]
[null,"D0332 South District","EXIT-PK-4533","District","South","Specialised Outdoor Sport",0.5,59127.191284869303,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13388731.22674885},118254.38256973861,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":16572814.923932102},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29961546},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P580=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q580=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R580=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S580=\"y\",1,\"\"))","v":0.25},1,null,7490386.5,7490386.5,7490386.5,7490386.5,29961546]
[null,"D0333 South Local","EXIT-PK-4534","Local","South","General Recreation",0.5,694.20662298833201,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49970.054705203998},1388.413245976664,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":54186.2907491597},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":104156},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P581=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q581=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R581=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S581=\"y\",1,\"\"))","v":""},1,null,"","",104156,"",104156]
[null,"D0334 South Local","EXIT-PK-4535","Local","South","General Recreation",0.5,10005.248389033321,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":720193.08485847223},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":720193},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P582=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q582=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R582=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S582=\"y\",1,\"\"))","v":""},1,null,"","",720193,"",720193]
[null,"D0334 South Local","EXIT-PK-4536","Local","South","Access Recreation Corridor",0.5,16767.054377178589,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1206918.2239519292},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1206918},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R583=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S583=\"y\",1,\"\"))","v":""},1,null,"","",1206918,"",1206918]
[null,"D0334 South District","EXIT-PK-4537","District","South","Access Recreation Corridor",0.5,7692.8241425879896,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1741959.1998463881},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1741959},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P584=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q584=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R584=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S584=\"y\",1,\"\"))","v":0.25},1,null,435489.75,435489.75,435489.75,435489.75,1741959]
[null,"D0335 South District","EXIT-PK-4538","District","South","Access Recreation Corridor",0.5,5233.2375298144552,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1185011.6538573152},10466.47505962891,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1466828.9690395747},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2651841},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P585=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q585=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R585=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S585=\"y\",1,\"\"))","v":0.25},1,null,662960.25,662960.25,662960.25,662960.25,2651841]
[null,"D0337 South Local","EXIT-PK-4539","Local","South","Access Recreation Corridor",0.5,1793.3867205987219,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":129090.71963349846},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":129091},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P586=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q586=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R586=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S586=\"y\",1,\"\"))","v":""},1,null,"","",129091,"",129091]
[null,"D0337 South District","EXIT-PK-4540","District","South","General Outdoor Sport",0.5,13152.868259338589,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2978328.8222957505},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2978329},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P587=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q587=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R587=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S587=\"y\",1,\"\"))","v":0.25},1,null,744582.25,744582.25,744582.25,744582.25,2978329]
[null,"D0338 South District","EXIT-PK-4541","District","South","General Recreation",0.5,12976.964787385215,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2938497.3292608643},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2938497},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P588=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q588=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R588=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S588=\"y\",1,\"\"))","v":0.25},1,null,734624.25,734624.25,734624.25,734624.25,2938497]
[null,"D0338 South District","EXIT-PK-4542","District","South","Access Recreation Corridor",0.5,4593.5942933512897,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1040171.1635869002},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1040171},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P589=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q589=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R589=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S589=\"y\",1,\"\"))","v":0.25},1,null,260042.75,260042.75,260042.75,260042.75,1040171]
[null,"D0338 South District","EXIT-PK-4543","District","South","Access Recreation Corridor",0.5,3849.4041080027964,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":871657.11519906274},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":871657},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P590=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q590=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R590=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S590=\"y\",1,\"\"))","v":0.25},1,null,217914.25,217914.25,217914.25,217914.25,871657]
[null,"D0339 South Local","EXIT-PK-4545","Local","South","General Recreation",0.5,2583.1394512489996,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":185938.32933260949},5166.2789024979993,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":201626.92304558394},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":387565},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P591=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q591=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R591=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S591=\"y\",1,\"\"))","v":""},{"$f":"SUM(U591:X591)","v":1},null,{"$f":"IF(U591=\"\",\"\",(U591/$Y591)*$O591)","v":""},{"$f":"IF(V591=\"\",\"\",(V591/$Y591)*$O591)","v":""},{"$f":"IF(W591=\"\",\"\",(W591/$Y591)*$O591)","v":387565},{"$f":"IF(X591=\"\",\"\",(X591/$Y591)*$O591)","v":""},{"$f":"SUM(AA591:AD591)","v":387565}]
[null,"D0340 South Local","EXIT-PK-4546","Local","South","General Recreation",0.5,3021.0673804633116,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":217461.05161027305},6042.1347609266231,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":235809.38301324545},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":453270},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P592=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q592=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R592=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S592=\"y\",1,\"\"))","v":""},1,null,"","",453270,"",453270]
[null,"D0342 South Metropolitan","EXIT-PK-4547","Metropolitan","South","Access Recreation Corridor",0.5,14796.7493008687,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2660354.7625538073},29593.498601737399,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3167726.9611856346},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5828082},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P593=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q593=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R593=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S593=\"y\",1,\"\"))","v":0.25},1,null,1457020.5,1457020.5,1457020.5,1457020.5,5828082]
[null,"D0343 South Metropolitan","EXIT-PK-4548","Metropolitan","South","Access Recreation Corridor",0.5,19413.555915935201,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3490425.1527753277},38827.111831870403,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4156105.0496261641},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7646530},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P594=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q594=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R594=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S594=\"y\",1,\"\"))","v":0.25},1,null,1911632.5,1911632.5,1911632.5,1911632.5,7646530]
[null,"D0345 South Local","EXIT-PK-4550","Local","South","General Recreation",0.5,1846.676964409472,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":132926.63290527606},3693.353928818944,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":144142.35128227685},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":277069},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P595=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q595=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R595=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S595=\"y\",1,\"\"))","v":""},1,null,"","",277069,"",277069]
[null,"D0346 South District","EXIT-PK-4552","District","South","Access Recreation Corridor",0.5,5055.8208906887203,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1144837.5200148472},10111.641781377441,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1417100.6957906259},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2561938},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P596=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q596=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R596=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S596=\"y\",1,\"\"))","v":0.25},1,null,640484.5,640484.5,640484.5,640484.5,2561938]
[null,"D0346 South District","EXIT-PK-4553","District","South","Specialised Outdoor Sport",0.5,1108.324039066569,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":250968.33366756438},2216.6480781331379,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":310653.16609915713},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":561621},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P597=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q597=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R597=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S597=\"y\",1,\"\"))","v":0.25},1,null,140405.25,140405.25,140405.25,140405.25,561621]
[null,"D0346 South District","EXIT-PK-4554","District","South","Access Recreation Corridor",0.5,2894.1775743508915,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":655356.10306224739},5788.355148701783,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":811211.69895628479},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1466568},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P598=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q598=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R598=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S598=\"y\",1,\"\"))","v":0.25},1,null,366642,366642,366642,366642,1466568]
[null,"D0346 South District","EXIT-PK-4555","District","South","Specialised Outdoor Sport",0.5,1396.888666062657,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":316310.76154957904},2793.7773321253139,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":391535.21127797943},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":707846},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P599=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q599=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R599=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S599=\"y\",1,\"\"))","v":0.25},1,null,176961.5,176961.5,176961.5,176961.5,707846]
[null,"D0346 South District","EXIT-PK-4556","District","South","General Recreation",0.5,15761.313107665024,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3568983.75169669},31522.626215330049,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4417752.9731286466},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7986737},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P600=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q600=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R600=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S600=\"y\",1,\"\"))","v":0.25},1,null,1996684.25,1996684.25,1996684.25,1996684.25,7986737]
[null,"D0346 South District","EXIT-PK-4557","District","South","Access Recreation Corridor",0.5,6375.6410251554298,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1443696.9223309562},12751.28205031086,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1787034.2973380631},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3230731},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P601=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q601=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R601=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S601=\"y\",1,\"\"))","v":0.25},1,null,807682.75,807682.75,807682.75,807682.75,3230731]
[null,"D0346 South District","EXIT-PK-4558","District","South","General Recreation",0.5,1660.0346340861599,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":375897.40117693634},3320.0692681723199,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":465292.63711309549},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":841190},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P602=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q602=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R602=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S602=\"y\",1,\"\"))","v":0.25},1,null,210297.5,210297.5,210297.5,210297.5,841190]
[null,"D0347 South District","EXIT-PK-4559","District","South","General Outdoor Sport",0.5,4856.4263385431132,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1099686.7186873595},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1099687},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P603=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q603=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R603=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S603=\"y\",1,\"\"))","v":0.25},1,null,274921.75,274921.75,274921.75,274921.75,1099687]
[null,"D0347 South Metropolitan","EXIT-PK-4560","Metropolitan","South","Access Recreation Corridor",0.5,4067.0326451187848,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":731224.77423256426},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":731225},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P604=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q604=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R604=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S604=\"y\",1,\"\"))","v":0.25},1,null,182806.25,182806.25,182806.25,182806.25,731225]
[null,"D0347 South Metropolitan","EXIT-PK-4561","Metropolitan","South","General Recreation",0.5,604.83959954746001,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":108746.04120938612},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":108746},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P605=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q605=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R605=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S605=\"y\",1,\"\"))","v":0.25},1,null,27186.5,27186.5,27186.5,27186.5,108746]
[null,"D0347 South District","EXIT-PK-4563","District","South","Specialised Outdoor Sport",0.5,16775.491980957551,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3798633.9017425519},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3798634},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P606=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q606=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R606=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S606=\"y\",1,\"\"))","v":0.25},1,null,949658.5,949658.5,949658.5,949658.5,3798634]
[null,"D0347 South Metropolitan","EXIT-PK-4564","Metropolitan","South","Specialised Outdoor Sport",0.5,7120.0504817573201,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1280136.5910588594},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1280137},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P607=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q607=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R607=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S607=\"y\",1,\"\"))","v":0.25},1,null,320034.25,320034.25,320034.25,320034.25,1280137]
[null,"D0347 South Metropolitan","EXIT-PK-4565","Metropolitan","South","General Recreation",0.5,12365.053951221706,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2223152.4978554705},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2223152},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P608=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q608=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R608=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S608=\"y\",1,\"\"))","v":0.25},1,null,555788,555788,555788,555788,2223152]
[null,"D0348 South Local","EXIT-PK-4567","Local","South","General Recreation",0.5,585.87208093810898,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":42171.96864055426},1171.744161876218,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":45730.239194305665},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":87902},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R609=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S609=\"y\",1,\"\"))","v":""},1,null,"","",87902,"",87902]
[null,"D0350 South District","EXIT-PK-4568","District","South","General Outdoor Sport",0.5,1345.8106935818355,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":304744.69134918385},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":304745},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P610=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q610=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R610=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S610=\"y\",1,\"\"))","v":0.25},1,null,76186.25,76186.25,76186.25,76186.25,304745]
[null,"D0350 South Metropolitan","EXIT-PK-4569","Metropolitan","South","General Recreation",0.5,32266.176478341597,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5801238.8071289528},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5801239},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P611=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q611=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R611=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S611=\"y\",1,\"\"))","v":0.25},1,null,1450309.75,1450309.75,1450309.75,1450309.75,5801239]
[null,"D0355 South District","EXIT-PK-4576","District","South","General Recreation",0.5,6574.1954362790248,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1488657.4825512334},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1488657},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P612=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q612=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R612=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S612=\"y\",1,\"\"))","v":0.25},1,null,372164.25,372164.25,372164.25,372164.25,1488657]
[null,"D0355 South District","EXIT-PK-4577","District","South","General Recreation",0.5,482.85677661092842,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":109337.84376651743},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":109338},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P613=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q613=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R613=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S613=\"y\",1,\"\"))","v":0.25},1,null,27334.5,27334.5,27334.5,27334.5,109338]
[null,"D0355 South District","EXIT-PK-4578","District","South","General Recreation",0.5,9959.3607630934803,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2255192.6034309966},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2255193},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P614=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q614=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R614=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S614=\"y\",1,\"\"))","v":0.25},1,null,563798.25,563798.25,563798.25,563798.25,2255193]
[null,"D0355 South District","EXIT-PK-4581","District","South","General Recreation",0.5,17294.99117454563,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3916269.0358376745},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3916269},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P615=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q615=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R615=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S615=\"y\",1,\"\"))","v":0.25},1,null,979067.25,979067.25,979067.25,979067.25,3916269]
[null,"D0355 South District","EXIT-PK-4586","District","South","General Recreation",0.5,18457.865229319588,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4179589.6474141008},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4179590},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P616=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q616=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R616=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S616=\"y\",1,\"\"))","v":0.25},1,null,1044897.5,1044897.5,1044897.5,1044897.5,4179590]
[null,"D0356 South Local","EXIT-PK-4587","Local","South","General Recreation",0.5,1834.943576022273,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":132082.04565967785},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":132082},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R617=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S617=\"y\",1,\"\"))","v":""},1,null,"","",132082,"",132082]
[null,"D0357 East District","EXIT-PK-4588","District","East","General Recreation",0.5,3937.1384545162691,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":582535.37755729794},7874.2769090325382,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1238326.2611823427},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1820862},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P618=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q618=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R618=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S618=\"y\",1,\"\"))","v":0.25},1,null,455215.5,455215.5,455215.5,455215.5,1820862]
[null,"D0357 East District","EXIT-PK-4589","District","East","Access Recreation Corridor",0.5,28265.077608088573,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4182074.8359069848},56530.155216177147,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8890057.6601016372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13072132},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P619=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q619=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R619=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S619=\"y\",1,\"\"))","v":0.25},1,null,3268033,3268033,3268033,3268033,13072132]
[null,"D0358 East District","EXIT-PK-4591","District","East","Access Recreation Corridor",0.5,8412.3410231848702,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1244682.2256048487},16824.68204636974,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2645886.8356742258},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3890569},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P620=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q620=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R620=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S620=\"y\",1,\"\"))","v":0.25},1,null,972642.25,972642.25,972642.25,972642.25,3890569]
[null,"D0359 East Local","EXIT-PK-4593","Local","East","General Recreation",0.5,770.08301657686354,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":42978.491159274454},1540.1660331537271,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":101844.59189620067},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":144823},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P621=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q621=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R621=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S621=\"y\",1,\"\"))","v":""},1,null,144823,"","","",144823]
[null,"D0360 East Local","EXIT-PK-4594","Local","East","General Recreation",0.5,10499.940158173526,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":586003.81458474789},20999.880316347051,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1388632.2608401224},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1974636},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P622=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S622=\"y\",1,\"\"))","v":""},1,null,1974636,"","","",1974636]
[null,"D0361 East Local","EXIT-PK-4595","Local","East","General Recreation",0.5,1626.8961520895666,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":90797.408051473438},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":90797},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P623=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S623=\"y\",1,\"\"))","v":""},1,null,90797,"","","",90797]
[null,"D0363 East District","EXIT-PK-4598","District","East","Access Recreation Corridor",0.5,4020.6624103342901,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":594893.50509068894},8041.3248206685803,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1264596.5864762487},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1859490},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P624=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q624=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R624=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S624=\"y\",1,\"\"))","v":0.25},1,null,464872.5,464872.5,464872.5,464872.5,1859490]
[null,"D0363 East District","EXIT-PK-4599","District","East","General Recreation",0.5,43497.15493521691,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6435798.9604833601},86994.309870433819,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13680918.226589043},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20116717},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P625=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q625=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R625=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S625=\"y\",1,\"\"))","v":0.25},1,null,5029179.25,5029179.25,5029179.25,5029179.25,20116717]
[null,"D0364 East District","EXIT-PK-4600","District","East","Access Recreation Corridor",0.5,714.89515966650345,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105775.22903023692},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105775},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P626=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q626=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R626=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S626=\"y\",1,\"\"))","v":0.25},1,null,26443.75,26443.75,26443.75,26443.75,105775]
[null,"D0364 East District","EXIT-PK-4604","District","East","Access Recreation Corridor",0.5,4209.7470917255805,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":622870.30030301528},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":622870},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P627=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q627=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R627=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S627=\"y\",1,\"\"))","v":0.25},1,null,155717.5,155717.5,155717.5,155717.5,622870]
[null,"D0365 East Local","EXIT-PK-4606","Local","East","General Recreation",0.5,1593.4552500975185,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":88931.064449958692},3186.910500195037,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":210736.75974886556},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":299668},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P628=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q628=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R628=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S628=\"y\",1,\"\"))","v":""},1,null,299668,"","","",299668]
[null,"D0366 East District","EXIT-PK-4607","District","East","Specialised Outdoor Sport",0.5,748.66892023324544,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":110772.36352031522},1497.3378404664909,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":235474.67165966425},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":346247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P629=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q629=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R629=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S629=\"y\",1,\"\"))","v":0.25},1,null,86561.75,86561.75,86561.75,86561.75,346247]
[null,"D0366 East District","EXIT-PK-4608","District","East","Specialised Outdoor Sport",0.5,5476.2185122197898,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":810256.24459380761},10952.43702443958,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1722404.5519343677},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2532661},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P630=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q630=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R630=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S630=\"y\",1,\"\"))","v":0.25},1,null,633165.25,633165.25,633165.25,633165.25,2532661]
[null,"D0366 East District","EXIT-PK-4609","District","East","General Recreation",0.5,25062.331396646521,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3708199.457873872},50124.662793293042,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7882715.7067137584},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11590915},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P631=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q631=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R631=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S631=\"y\",1,\"\"))","v":0.25},1,null,2897728.75,2897728.75,2897728.75,2897728.75,11590915]
[null,"D0367 East Local","EXIT-PK-4610","Local","East","General Recreation",0.5,4565.4422582962234,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":254798.26916398114},9130.8845165924467,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":603786.33681429655},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":858585},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P632=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q632=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R632=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S632=\"y\",1,\"\"))","v":""},1,null,858585,"","","",858585]
[null,"D0368 East District","EXIT-PK-4611","District","East","Access Recreation Corridor",0.5,2089.1649696596319,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":309110.92369233968},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":309111},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P633=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q633=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R633=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S633=\"y\",1,\"\"))","v":0.25},1,null,77277.75,77277.75,77277.75,77277.75,309111]
[null,"D0368 East District","EXIT-PK-4612","District","East","General Recreation",0.5,1902.2212761869141,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":281450.90707947063},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":281451},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P634=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q634=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R634=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S634=\"y\",1,\"\"))","v":0.25},1,null,70362.75,70362.75,70362.75,70362.75,281451]
[null,"D0368 East District","EXIT-PK-4615","District","East","Specialised Outdoor Sport",0.5,3916.4006752747241,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":579467.03485110844},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":579467},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P635=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q635=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R635=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S635=\"y\",1,\"\"))","v":0.25},1,null,144866.75,144866.75,144866.75,144866.75,579467]
[null,"D0368 East District","EXIT-PK-4616","District","East","General Outdoor Sport",0.5,25942.871331648133,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3838483.3352168305},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3838483},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P636=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q636=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R636=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S636=\"y\",1,\"\"))","v":0.25},1,null,959620.75,959620.75,959620.75,959620.75,3838483]
[null,"D0368 East District","EXIT-PK-4617","District","East","Specialised Outdoor Sport",0.5,2133.5647874560527,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":315680.27981794003},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":315680},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P637=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q637=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R637=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S637=\"y\",1,\"\"))","v":0.25},1,null,78920,78920,78920,78920,315680]
[null,"D0369 East Local","EXIT-PK-4618","Local","East","General Recreation",0.5,1498.4507352259684,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":83628.842982137867},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":83629},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P638=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q638=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R638=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S638=\"y\",1,\"\"))","v":""},1,null,83629,"","","",83629]
[null,"D0371 South Local","EXIT-PK-4620","Local","South","General Recreation",0.5,3212.5763169215693,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":231246.1578228299},6425.1526338431386,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":250757.61105998926},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":482004},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P639=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q639=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R639=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S639=\"y\",1,\"\"))","v":""},1,null,"","",482004,"",482004]
[null,"D0372 South Local","EXIT-PK-4621","Local","South","General Recreation",0.5,959.41523928490903,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69060.176616723344},1918.8304785698181,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":74887.146540433518},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":143947},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P640=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q640=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R640=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S640=\"y\",1,\"\"))","v":""},1,null,"","",143947,"",143947]
[null,"D0373 South District","EXIT-PK-4622","District","South","General Recreation",0.5,12811.883858235889,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2901116.4873332703},25623.767716471779,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3591054.7312568137},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6492171},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P641=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q641=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R641=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S641=\"y\",1,\"\"))","v":0.25},1,null,1623042.75,1623042.75,1623042.75,1623042.75,6492171]
[null,"D0373 South District","EXIT-PK-4623","District","South","General Recreation",0.5,13897.743310156906,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3146997.9512734604},27795.486620313812,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3895411.2775264904},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7042409},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P642=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q642=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R642=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S642=\"y\",1,\"\"))","v":0.25},1,null,1760602.25,1760602.25,1760602.25,1760602.25,7042409]
[null,"D0373 South District","EXIT-PK-4624","District","South","Specialised Outdoor Sport",0.5,3659.9995765461017,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":828768.44909306907},7319.9991530922034,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1025864.6535657521},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1854633},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P643=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q643=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R643=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S643=\"y\",1,\"\"))","v":0.25},1,null,463658.25,463658.25,463658.25,463658.25,1854633]
[null,"D0373 South District","EXIT-PK-4625","District","South","General Recreation",0.5,8731.3363728840304,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1977119.3829191013},17462.672745768061,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2447314.316846862},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4424434},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P644=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q644=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R644=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S644=\"y\",1,\"\"))","v":0.25},1,null,1106108.5,1106108.5,1106108.5,1106108.5,4424434]
[null,"D0374 South District","EXIT-PK-4626","District","South","General Outdoor Sport",0.5,32275.259300723235,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7308393.3577881707},64550.518601446471,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9046462.1672242992},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16354856},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P645=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q645=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R645=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S645=\"y\",1,\"\"))","v":0.25},1,null,4088714,4088714,4088714,4088714,16354856]
[null,"D0374 South District","EXIT-PK-4627","District","South","General Recreation",0.5,41406.408432371027,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9376046.1391621865},82812.816864742053,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11605840.370605106},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20981887},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P646=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q646=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R646=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S646=\"y\",1,\"\"))","v":0.25},1,null,5245471.75,5245471.75,5245471.75,5245471.75,20981887]
[null,"D0374 South District","EXIT-PK-4628","District","South","General Outdoor Sport",0.5,11859.914907355034,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2685553.1205880707},23719.829814710069,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3324226.476887905},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6009780},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P647=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q647=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R647=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S647=\"y\",1,\"\"))","v":0.25},1,null,1502445,1502445,1502445,1502445,6009780]
[null,"D0375 South Local","EXIT-PK-4629","Local","South","General Recreation",0.5,10502.597721552855,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":755993.05064764258},21005.195443105709,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":819780.15610359621},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1575773},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R648=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S648=\"y\",1,\"\"))","v":""},1,null,"","",1575773,"",1575773]
[null,"D0376 South Local","EXIT-PK-4630","Local","South","General Recreation",0.5,12265.963431634451,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":882922.81201861601},24531.926863268902,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":957419.64829436108},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1840342},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R649=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S649=\"y\",1,\"\"))","v":""},1,null,"","",1840342,"",1840342]
[null,"D0377 South Local","EXIT-PK-4631","Local","South","General Recreation",0.5,13178.291405914404,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":948593.57526718767},26356.582811828808,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1028631.3988537566},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1977225},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R650=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S650=\"y\",1,\"\"))","v":""},1,null,"","",1977225,"",1977225]
[null,"D0378 South District","EXIT-PK-4632","District","South","General Outdoor Sport",0.5,31264.434313934889,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7079502.6601024447},62528.868627869779,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8763137.1003220212},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15842640},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P651=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q651=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R651=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S651=\"y\",1,\"\"))","v":0.25},1,null,3960660,3960660,3960660,3960660,15842640]
[null,"D0378 South District","EXIT-PK-4633","District","South","General Recreation",0.5,3040.2502830901194,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":688432.7331942314},6080.5005661802388,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":852154.55307748436},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1540587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P652=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q652=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R652=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S652=\"y\",1,\"\"))","v":0.25},1,null,385146.75,385146.75,385146.75,385146.75,1540587]
[null,"D0378 South District","EXIT-PK-4634","District","South","General Recreation",0.5,11059.268483104081,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2504255.1500772219},22118.536966208161,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3099812.5529338573},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5604068},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P653=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q653=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R653=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S653=\"y\",1,\"\"))","v":0.25},1,null,1401017,1401017,1401017,1401017,5604068]
[null,"D0379 South District","EXIT-PK-4635","District","South","General Recreation",0.5,31367.120075117637,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7102754.7718198122},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7102755},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P654=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q654=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R654=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S654=\"y\",1,\"\"))","v":0.25},1,null,1775688.75,1775688.75,1775688.75,1775688.75,7102755]
[null,"D0379 South Local","EXIT-PK-4636","Local","South","General Outdoor Sport",0.5,3909.2750979498364,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":281395.60187619872},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":281396},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R655=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S655=\"y\",1,\"\"))","v":""},{"$f":"SUM(U655:X655)","v":1},null,{"$f":"IF(U655=\"\",\"\",(U655/$Y655)*$O655)","v":""},{"$f":"IF(V655=\"\",\"\",(V655/$Y655)*$O655)","v":""},{"$f":"IF(W655=\"\",\"\",(W655/$Y655)*$O655)","v":281396},{"$f":"IF(X655=\"\",\"\",(X655/$Y655)*$O655)","v":""},{"$f":"SUM(AA655:AD655)","v":281396}]
[null,"D0381 South Local","EXIT-PK-4639","Local","South","Access Recreation Corridor",0.5,6835.5258774676604,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":492031.60950199922},13671.051754935321,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":533546.90139003901},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1025579},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P656=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q656=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R656=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S656=\"y\",1,\"\"))","v":""},1,null,"","",1025579,"",1025579]
[null,"D0382 South Local","EXIT-PK-4640","Local","South","General Recreation",0.5,4753.9149872886182,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":342194.07322291442},9507.8299745772365,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":371066.784971221},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":713261},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P657=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q657=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R657=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S657=\"y\",1,\"\"))","v":""},1,null,"","",713261,"",713261]
[null,"D0383 South Local","EXIT-PK-4641","Local","South","General Recreation",0.5,4646.015333446363,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":334427.2910767569},9292.030666892726,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":362644.67861092434},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":697072},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R658=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S658=\"y\",1,\"\"))","v":""},1,null,"","",697072,"",697072]
[null,"D0383 South Local","EXIT-PK-4642","Local","South","Access Recreation Corridor",0.5,19325.661895614019,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1391090.7072321898},38651.323791228038,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1508464.3385969233},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2899555},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P659=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q659=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R659=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S659=\"y\",1,\"\"))","v":""},1,null,"","",2899555,"",2899555]
[null,"D0385 South Local","EXIT-PK-4644","Local","South","General Recreation",0.5,7346.8576136568799,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":528838.05009729683},14693.71522731376,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":573458.8947489491},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1102297},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R660=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S660=\"y\",1,\"\"))","v":""},1,null,"","",1102297,"",1102297]
[null,"D0386 South Local","EXIT-PK-4645","Local","South","General Recreation",0.5,4689.9103945209717,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":337586.92472263664},9379.8207890419435,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":366070.90714732488},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":703658},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P661=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q661=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R661=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S661=\"y\",1,\"\"))","v":""},1,null,"","",703658,"",703658]
[null,"D0387 South Local","EXIT-PK-4646","Local","South","General Recreation",0.5,411.04922913521261,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29587.952327507166},822.09845827042523,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":32084.443312078511},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61672},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P662=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q662=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R662=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S662=\"y\",1,\"\"))","v":""},1,null,"","",61672,"",61672]
[null,"D0387 South District","EXIT-PK-4648","District","South","Specialised Outdoor Sport",0.5,7925.4583720381997,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1794636.7768556606},15850.916744076399,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2221434.029468759},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4016071},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P663=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q663=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R663=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S663=\"y\",1,\"\"))","v":0.25},1,null,1004017.75,1004017.75,1004017.75,1004017.75,4016071]
[null,"D0387 South Local","EXIT-PK-4650","Local","South","General Recreation",0.5,6526.0840978405649,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":469757.51682699815},13052.16819568113,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":509393.4264942903},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":979151},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P664=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q664=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R664=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S664=\"y\",1,\"\"))","v":""},1,null,"","",979151,"",979151]
[null,"D0388 South Local","EXIT-PK-4651","Local","South","General Recreation",0.5,9126.1125396019452,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":656911.54153310671},18252.22507920389,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":712338.61951895372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1369250},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P665=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q665=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R665=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S665=\"y\",1,\"\"))","v":""},1,null,"","",1369250,"",1369250]
[null,"D0389 South District","EXIT-PK-4652","District","South","Specialised Outdoor Sport",0.5,6243.3207305231454,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1413734.3818791283},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1413734},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P666=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q666=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R666=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S666=\"y\",1,\"\"))","v":0.25},1,null,353433.5,353433.5,353433.5,353433.5,1413734]
[null,"D0389 South District","EXIT-PK-4654","District","South","General Outdoor Sport",0.5,5003.4097155756699,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1132969.5600861253},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1132970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P667=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q667=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R667=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S667=\"y\",1,\"\"))","v":0.25},1,null,283242.5,283242.5,283242.5,283242.5,1132970]
[null,"D0389 South District","EXIT-PK-4655","District","South","General Recreation",0.5,95687.807439257551,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21667498.618507233},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21667499},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P668=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q668=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R668=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S668=\"y\",1,\"\"))","v":0.25},1,null,5416874.75,5416874.75,5416874.75,5416874.75,21667499]
[null,"D0389 South District","EXIT-PK-4657","District","South","General Outdoor Sport",0.5,5967.0660704367601,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1351179.4166650106},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1351179},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P669=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q669=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R669=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S669=\"y\",1,\"\"))","v":0.25},1,null,337794.75,337794.75,337794.75,337794.75,1351179]
[null,"D0389 South District","EXIT-PK-4659","District","South","Specialised Outdoor Sport",0.5,1432.6887615688174,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":324417.31703121203},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":324417},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P670=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q670=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R670=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S670=\"y\",1,\"\"))","v":0.25},1,null,81104.25,81104.25,81104.25,81104.25,324417]
[null,"D0389 South District","EXIT-PK-4660","District","South","Specialised Outdoor Sport",0.5,14743.787296781054,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3338575.7227989705},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3338576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P671=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q671=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R671=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S671=\"y\",1,\"\"))","v":0.25},1,null,834644,834644,834644,834644,3338576]
[null,"D0390 South Local","EXIT-PK-4662","Local","South","General Recreation",0.5,4936.1509033968669,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":355311.69324500865},9872.3018067937337,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":385291.20751082996},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":740603},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R672=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S672=\"y\",1,\"\"))","v":""},1,null,"","",740603,"",740603]
[null,"D0391 South Local","EXIT-PK-4664","Local","South","General Recreation",0.5,514.81977705673205,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37057.515112871828},1029.6395541134641,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40184.252352606156},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77242},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P673=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q673=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R673=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S673=\"y\",1,\"\"))","v":""},1,null,"","",77242,"",77242]
[null,"D0392 East District","EXIT-PK-4665","District","East","Access Recreation Corridor",0.5,7058.4829685397699,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1044366.6354540901},14116.96593707954,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2220065.3914074786},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3264432},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P674=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q674=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R674=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S674=\"y\",1,\"\"))","v":0.25},1,null,816108,816108,816108,816108,3264432]
[null,"D0392 East Local","EXIT-PK-4666","Local","East","General Recreation",0.5,1959.6855094896309,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":109370.45036903727},3919.3710189792619,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":259171.24084367952},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":368542},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P675=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q675=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R675=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S675=\"y\",1,\"\"))","v":""},1,null,368542,"","","",368542]
[null,"D0392 East District","EXIT-PK-4667","District","East","General Outdoor Sport",0.5,14882.79387725885,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2202044.4672072432},29765.587754517699,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4681002.3855860969},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6883047},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P676=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q676=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R676=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S676=\"y\",1,\"\"))","v":0.25},1,null,1720761.75,1720761.75,1720761.75,1720761.75,6883047]
[null,"D0392 East District","EXIT-PK-4668","District","East","General Outdoor Sport",0.5,611.65980473902198,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":90500.621049164314},1223.319609478044,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":192381.95655759735},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":282883},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P677=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q677=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R677=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S677=\"y\",1,\"\"))","v":0.25},1,null,70720.75,70720.75,70720.75,70720.75,282883]
[null,"D0392 East District","EXIT-PK-4671","District","East","Access Recreation Corridor",0.5,5955.3628668516103,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":881150.00176145812},11910.725733703221,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1873107.1609719633},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2754257},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P678=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q678=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R678=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S678=\"y\",1,\"\"))","v":0.25},1,null,688564.25,688564.25,688564.25,688564.25,2754257]
[null,"D0392 East District","EXIT-PK-4672","District","East","General Recreation",0.5,4361.5953111845629,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":645337.62292218127},8723.1906223691258,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1371828.315637229},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2017166},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P679=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q679=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R679=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S679=\"y\",1,\"\"))","v":0.25},1,null,504291.5,504291.5,504291.5,504291.5,2017166]
[null,"D0393 East District","EXIT-PK-4673","District","East","Access Recreation Corridor",0.5,10107.01028872697,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1495423.9284537539},20214.020577453939,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3178901.7346377447},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4674326},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P680=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q680=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R680=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S680=\"y\",1,\"\"))","v":0.25},1,null,1168581.5,1168581.5,1168581.5,1168581.5,4674326]
[null,"D0393 East District","EXIT-PK-4674","District","East","General Outdoor Sport",0.5,10277.428027047736,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1520638.7799714268},20554.856054095471,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3232502.2780709662},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4753141},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P681=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q681=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R681=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S681=\"y\",1,\"\"))","v":0.25},1,null,1188285.25,1188285.25,1188285.25,1188285.25,4753141]
[null,"D0393 East District","EXIT-PK-4675","District","East","General Outdoor Sport",0.5,9637.9071467128852,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1426015.8598517915},19275.81429342577,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3031357.3323592725},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4457373},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P682=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q682=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R682=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S682=\"y\",1,\"\"))","v":0.25},1,null,1114343.25,1114343.25,1114343.25,1114343.25,4457373]
[null,"D0393 East District","EXIT-PK-4676","District","East","Access Recreation Corridor",0.5,13536.605631874791,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2002863.6949668243},27073.211263749581,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4257593.2837695647},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6260457},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P683=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q683=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R683=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S683=\"y\",1,\"\"))","v":0.25},1,null,1565114.25,1565114.25,1565114.25,1565114.25,6260457]
[null,"D0393 East District","EXIT-PK-4677","District","East","Specialised Outdoor Sport",0.5,5667.9802188560898,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":838629.12999443896},11335.96043771218,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1782718.2950145688},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2621347},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P684=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q684=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R684=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S684=\"y\",1,\"\"))","v":0.25},1,null,655336.75,655336.75,655336.75,655336.75,2621347]
[null,"D0393 East Local","EXIT-PK-4678","Local","East","General Recreation",0.5,1255.3461909279895,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":70061.128485155088},2510.692381855979,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":166021.34802533995},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":236082},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P685=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q685=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R685=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S685=\"y\",1,\"\"))","v":""},1,null,236082,"","","",236082]
[null,"D0393 East District","EXIT-PK-4679","District","East","General Outdoor Sport",0.5,854.24468463816402,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":126393.25633092274},1708.489369276328,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":268680.82966435485},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":395074},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P686=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q686=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R686=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S686=\"y\",1,\"\"))","v":0.25},1,null,98768.5,98768.5,98768.5,98768.5,395074]
[null,"D0394 South District","EXIT-PK-4682","District","South","Access Recreation Corridor",0.5,20151.628827374865,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4563124.618097146},40303.25765474973,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5648318.6113614962},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10211443},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P687=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q687=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R687=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S687=\"y\",1,\"\"))","v":0.25},1,null,2552860.75,2552860.75,2552860.75,2552860.75,10211443]
[null,"D0396 South Local","EXIT-PK-4684","Local","South","Access Recreation Corridor",0.5,657.50746342683249,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47328.393058374728},1315.014926853665,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":51321.738230647294},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98650},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P688=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q688=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R688=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S688=\"y\",1,\"\"))","v":""},1,null,"","",98650,"",98650]
[null,"D0397 South Local","EXIT-PK-4685","Local","South","Access Recreation Corridor",0.5,1805.0023851142864,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":129926.83293472494},3610.0047702285729,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":140889.44242811314},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":270816},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P689=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q689=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R689=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S689=\"y\",1,\"\"))","v":""},1,null,"","",270816,"",270816]
[null,"D0398 South Local","EXIT-PK-4686","Local","South","Access Recreation Corridor",0.5,395.22171593687324,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28448.663714898164},790.44343187374648,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30849.026933724836},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":59298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P690=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q690=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R690=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S690=\"y\",1,\"\"))","v":""},1,null,"","",59298,"",59298]
[null,"D0398 South Local","EXIT-PK-4687","Local","South","General Recreation",0.5,20248.961966400999,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1457551.2587722167},40497.923932801998,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1580532.5160352476},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3038084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P691=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q691=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R691=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S691=\"y\",1,\"\"))","v":""},1,null,"","",3038084,"",3038084]
[null,"D0398 South Local","EXIT-PK-4688","Local","South","Access Recreation Corridor",0.5,21.330215337647331,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1535.3815305129024},42.660430675294663,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1664.9297367008414},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3200},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P692=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q692=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R692=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S692=\"y\",1,\"\"))","v":""},1,null,"","",3200,"",3200]
[null,"D0398 South Local","EXIT-PK-4689","Local","South","Access Recreation Corridor",0.5,1527.5903726702495,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":109958.29190001595},3055.180745340499,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":119236.05067726155},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":229194},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P693=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q693=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R693=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S693=\"y\",1,\"\"))","v":""},1,null,"","",229194,"",229194]
[null,"D0399 South Local","EXIT-PK-4690","Local","South","General Recreation",0.5,2706.3574397666707,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":194807.74864236551},5412.7148795333414,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":211244.70185991452},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":406052},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P694=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q694=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R694=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S694=\"y\",1,\"\"))","v":""},1,null,"","",406052,"",406052]
[null,"D0400 South Local","EXIT-PK-4692","Local","South","General Recreation",0.5,1296.4400866054775,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93319.74070029},2592.880173210955,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":101193.6174985915},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":194513},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P695=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q695=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R695=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S695=\"y\",1,\"\"))","v":""},1,null,"","",194513,"",194513]
[null,"D0400 South Local","EXIT-PK-4694","Local","South","General Outdoor Sport",0.5,6867.8334677554349,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":494357.15927437664},13735.66693551087,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":536068.67001449014},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1030426},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P696=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q696=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R696=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S696=\"y\",1,\"\"))","v":""},1,null,"","",1030426,"",1030426]
[null,"D0400 South Local","EXIT-PK-4695","Local","South","Access Recreation Corridor",0.5,5866.1655512021553,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":422255.57031063031},11732.331102404311,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":457883.49118859851},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":880139},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P697=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q697=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R697=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S697=\"y\",1,\"\"))","v":""},1,null,"","",880139,"",880139]
[null,"D0401 South Local","EXIT-PK-4696","Local","South","General Recreation",0.5,10217.945828744399,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":735503.37194888806},20435.891657488799,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":797561.65556607419},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1533065},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P698=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q698=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R698=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S698=\"y\",1,\"\"))","v":""},1,null,"","",1533065,"",1533065]
[null,"D0401 South Local","EXIT-PK-4697","Local","South","General Recreation",0.5,3137.9273303951468,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":225872.80957622858},6275.8546607902936,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":244930.88519177635},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":470804},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P699=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q699=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R699=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S699=\"y\",1,\"\"))","v":""},1,null,"","",470804,"",470804]
[null,"D0402 South Local","EXIT-PK-4698","Local","South","General Recreation",0.5,15450.836437160326,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1112174.8431072482},30901.672874320651,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1206014.8776710129},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2318190},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P700=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q700=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R700=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S700=\"y\",1,\"\"))","v":""},1,null,"","",2318190,"",2318190]
[null,"D0403 South Local","EXIT-PK-4699","Local","South","General Recreation",0.5,3758.4463376553626,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":270538.71697557793},7516.8926753107253,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":293365.48986040271},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":563904},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P701=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q701=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R701=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S701=\"y\",1,\"\"))","v":""},1,null,"","",563904,"",563904]
[null,"D0404 East Local","EXIT-PK-4701","Local","East","General Recreation",0.5,2780.6574816748871,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":155189.06458211201},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":155189},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P702=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q702=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R702=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S702=\"y\",1,\"\"))","v":""},1,null,155189,"","","",155189]
[null,"D0405 West Local","EXIT-PK-4702","Local","West","General Recreation",0.5,307.17014471230004,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11883.129771177122},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11883},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P703=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q703=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R703=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S703=\"y\",1,\"\"))","v":1},1,null,"","","",11883,11883]
[null,"D0405 West District","EXIT-PK-4704","District","West","Specialised Outdoor Sport",0.5,8284.6809903145895,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2345754.6044488936},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2345755},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P704=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q704=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R704=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S704=\"y\",1,\"\"))","v":0.25},1,null,586438.75,586438.75,586438.75,586438.75,2345755]
[null,"D0405 West Local","EXIT-PK-4705","Local","West","General Recreation",0.5,2127.898648097987,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82319.509921591045},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":82320},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P705=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q705=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R705=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S705=\"y\",1,\"\"))","v":1},1,null,"","","",82320,82320]
[null,"D0406 West District","EXIT-PK-4706","District","West","Specialised Outdoor Sport",0.5,6631.1430624265449,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1877565.8820938789},13262.28612485309,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1003648.745775945},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2881215},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P706=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q706=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R706=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S706=\"y\",1,\"\"))","v":0.25},1,null,720303.75,720303.75,720303.75,720303.75,2881215]
[null,"D0407 West Local","EXIT-PK-4707","Local","West","General Outdoor Sport",0.5,17141.46332706985,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":663131.6118766279},34282.926654139701,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1779959.1067550206},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2443091},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P707=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q707=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R707=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S707=\"y\",1,\"\"))","v":1},1,null,"","","",2443091,2443091]
[null,"D0408 West District","EXIT-PK-4708","District","West","General Recreation",0.5,18432.683907325259,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5219096.9330633665},36865.367814650519,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2789856.8784763524},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8008954},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P708=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q708=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R708=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S708=\"y\",1,\"\"))","v":0.25},1,null,2002238.5,2002238.5,2002238.5,2002238.5,8008954]
[null,"D0409 West Local","EXIT-PK-4710","Local","West","General Recreation",0.5,5155.7276322083353,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199453.56530582809},10311.455264416671,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":535367.6156927282},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":734821},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P709=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q709=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R709=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S709=\"y\",1,\"\"))","v":1},1,null,"","","",734821,734821]
[null,"D0410 West Local","EXIT-PK-4711","Local","West","Access Recreation Corridor",0.5,9480.8443231143992,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":366774.26296561887},18961.688646228798,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":984485.09737230244},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1351259},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P710=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q710=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R710=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S710=\"y\",1,\"\"))","v":1},1,null,"","","",1351259,1351259]
[null,"D0411 West Local","EXIT-PK-4712","Local","West","General Recreation",0.5,4414.9691611349499,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":170796.71439634805},8829.9383222698998,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":458447.70743665838},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":629244},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P711=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q711=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R711=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S711=\"y\",1,\"\"))","v":1},1,null,"","","",629244,629244]
[null,"D0413 West Local","EXIT-PK-4717","Local","West","General Recreation",0.5,2550.5448087017348,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98669.924374949187},5101.0896174034697,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":264847.01876449637},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":363517},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P712=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q712=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R712=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S712=\"y\",1,\"\"))","v":1},1,null,"","","",363517,363517]
[null,"D0414 West Local","EXIT-PK-4718","Local","West","General Recreation",0.5,2043.8204128700295,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":79066.874216772921},4087.640825740059,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":212229.06627316968},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":291296},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P713=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q713=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R713=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S713=\"y\",1,\"\"))","v":1},1,null,"","","",291296,291296]
[null,"D0415 West District","EXIT-PK-4719","District","West","General Outdoor Sport",0.5,13672.252737831001,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3871211.1969610332},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3871211},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P714=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q714=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R714=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S714=\"y\",1,\"\"))","v":0.25},1,null,967802.75,967802.75,967802.75,967802.75,3871211]
[null,"D0415 West Local","EXIT-PK-4720","Local","West","General Recreation",0.5,2486.0239986898096,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":96173.883755404982},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":96174},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P715=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q715=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R715=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S715=\"y\",1,\"\"))","v":1},1,null,"","","",96174,96174]
[null,"D0416 West District","EXIT-PK-4721","District","West","General Recreation",0.5,27244.333640822275,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7714059.3775203377},54488.66728164455,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4123533.6096197451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11837593},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P716=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q716=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R716=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S716=\"y\",1,\"\"))","v":0.25},1,null,2959398.25,2959398.25,2959398.25,2959398.25,11837593]
[null,"D0417 West Local","EXIT-PK-4722","Local","West","General Recreation",0.5,3323.6451799870538,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":128577.94830329416},6647.2903599741076,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":345125.29023107939},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":473703},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P717=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q717=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R717=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S717=\"y\",1,\"\"))","v":1},1,null,"","","",473703,473703]
[null,"D0419 West District","EXIT-PK-4723","District","West","Access Recreation Corridor",0.5,41391.719921220647,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11719801.607904203},82783.439842441294,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6264794.3790916335},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17984596},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P718=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q718=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R718=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S718=\"y\",1,\"\"))","v":0.25},1,null,4496149,4496149,4496149,4496149,17984596]
[null,"D0419 West Local","EXIT-PK-4724","Local","West","Access Recreation Corridor",0.5,2851.7044239076831,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":110320.5318670345},5703.4088478153662,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":296119.24969627045},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":406440},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P719=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q719=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R719=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S719=\"y\",1,\"\"))","v":1},{"$f":"SUM(U719:X719)","v":1},null,{"$f":"IF(U719=\"\",\"\",(U719/$Y719)*$O719)","v":""},{"$f":"IF(V719=\"\",\"\",(V719/$Y719)*$O719)","v":""},{"$f":"IF(W719=\"\",\"\",(W719/$Y719)*$O719)","v":""},{"$f":"IF(X719=\"\",\"\",(X719/$Y719)*$O719)","v":406440},{"$f":"SUM(AA719:AD719)","v":406440}]
[null,"D0420 West District","EXIT-PK-4725","District","West","General Recreation",0.5,31894.496740864441,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9030723.412757745},63788.993481728881,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4827353.4969414109},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13858077},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P720=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q720=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R720=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S720=\"y\",1,\"\"))","v":0.25},1,null,3464519.25,3464519.25,3464519.25,3464519.25,13858077]
[null,"D0420 West District","EXIT-PK-4726","District","West","Specialised Outdoor Sport",0.5,419452.82022780145,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":118765391.87794083},838905.6404556029,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":63485781.104497053},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":182251173},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P721=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q721=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R721=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S721=\"y\",1,\"\"))","v":0.25},1,null,45562793.25,45562793.25,45562793.25,45562793.25,182251173]
[null,"D0421 West Local","EXIT-PK-4727","Local","West","Access Recreation Corridor",0.5,7924.4761588387546,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":306564.88003506605},15848.952317677509,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":822872.77556479338},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1129438},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P722=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q722=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R722=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S722=\"y\",1,\"\"))","v":1},1,null,"","","",1129438,1129438]
[null,"D0422 West Local","EXIT-PK-4728","Local","West","Access Recreation Corridor",0.5,4947.6283463315231,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":191403.07321884623},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":191403},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P723=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q723=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R723=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S723=\"y\",1,\"\"))","v":1},1,null,"","","",191403,191403]
[null,"D0422 West District","EXIT-PK-4729","District","West","General Outdoor Sport",0.5,18232.719161180674,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5162478.1900430266},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5162478},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P724=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q724=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R724=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S724=\"y\",1,\"\"))","v":0.25},1,null,1290619.5,1290619.5,1290619.5,1290619.5,5162478]
[null,"D0423 West Local","EXIT-PK-4730","Local","West","General Recreation",0.5,3658.1895300079259,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":141520.071728849},7316.3790600158518,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":379864.17168309138},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":521384},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P725=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q725=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R725=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S725=\"y\",1,\"\"))","v":1},1,null,"","","",521384,521384]
[null,"D0424 West District","EXIT-PK-4731","District","West","General Recreation",0.5,4172.7987656464502,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1181501.3673305158},8345.5975312929004,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":631568.97809168068},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1813070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P726=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q726=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R726=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S726=\"y\",1,\"\"))","v":0.25},1,null,453267.5,453267.5,453267.5,453267.5,1813070]
[null,"D0424 West Local","EXIT-PK-4732","Local","West","General Outdoor Sport",0.5,2565.642358970907,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":99253.985528559933},5131.2847179418141,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":266414.73918477498},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":365669},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P727=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q727=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R727=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S727=\"y\",1,\"\"))","v":1},1,null,"","","",365669,365669]
[null,"D0425 West Local","EXIT-PK-4733","Local","West","Access Recreation Corridor",0.5,4908.083075532465,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":189873.23188227465},9816.1661510649301,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":509652.35582938755},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":699526},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P728=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q728=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R728=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S728=\"y\",1,\"\"))","v":1},1,null,"","","",699526,699526]
[null,"D0428 West District","EXIT-PK-4736","District","West","Specialised Outdoor Sport",0.5,1460.1912318349241,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":413443.83802551334},2920.3824636698482,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":221005.50155946627},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":634449},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P729=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q729=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R729=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S729=\"y\",1,\"\"))","v":0.25},1,null,158612.25,158612.25,158612.25,158612.25,634449]
[null,"D0429 West Local","EXIT-PK-4737","Local","West","General Recreation",0.5,10054.618835419889,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":388971.20204479288},20109.237670839779,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1044065.4931013675},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1433037},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P730=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q730=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R730=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S730=\"y\",1,\"\"))","v":1},1,null,"","","",1433037,1433037]
[null,"D0430 West District","EXIT-PK-4738","District","West","General Outdoor Sport",0.5,15980.3301639045,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4524728.6052916674},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4524729},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P731=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q731=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R731=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S731=\"y\",1,\"\"))","v":0.25},1,null,1131182.25,1131182.25,1131182.25,1131182.25,4524729]
[null,"D0430 West Local","EXIT-PK-4740","Local","West","General Recreation",0.5,12146.052743828935,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":469880.04351030162},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":469880},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P732=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q732=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R732=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S732=\"y\",1,\"\"))","v":1},1,null,"","","",469880,469880]
[null,"D0432 East Local","EXIT-PK-4741","Local","East","General Recreation",0.5,11363.285522350245,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":634187.29649895546},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":634187},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P733=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q733=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R733=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S733=\"y\",1,\"\"))","v":""},1,null,634187,"","","",634187]
[null,"D0434 East District","EXIT-PK-4744","District","East","General Recreation",0.5,32761.174262849425,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4847313.1536783148},65522.34852569885,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10304189.935286889},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15151503},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P734=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q734=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R734=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S734=\"y\",1,\"\"))","v":0.25},1,null,3787875.75,3787875.75,3787875.75,3787875.75,15151503]
[null,"D0435 East District","EXIT-PK-4746","District","East","Access Recreation Corridor",0.5,25168.3554815354,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3723886.6837701476},50336.7109630708,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7916062.8724668752},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11639950},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P735=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q735=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R735=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S735=\"y\",1,\"\"))","v":0.25},1,null,2909987.5,2909987.5,2909987.5,2909987.5,11639950]
[null,"D0435 East District","EXIT-PK-4747","District","East","General Recreation",0.5,28640.992514138474,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4237694.8589910092},57281.985028276948,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9008292.0848010033},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13245987},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P736=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q736=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R736=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S736=\"y\",1,\"\"))","v":0.25},1,null,3311496.75,3311496.75,3311496.75,3311496.75,13245987]
[null,"D0435 East District","EXIT-PK-4748","District","East","Access Recreation Corridor",0.5,22150.306698333767,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3277338.9670161237},44300.613396667533,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6966812.7739642616},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10244152},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P737=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q737=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R737=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S737=\"y\",1,\"\"))","v":0.25},1,null,2561038,2561038,2561038,2561038,10244152]
[null,"D0435 East District","EXIT-PK-4749","District","East","Access Recreation Corridor",0.5,16274.522869193095,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2407963.4063402745},32549.04573838619,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5118735.1651341682},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7526699},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P738=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q738=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R738=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S738=\"y\",1,\"\"))","v":0.25},1,null,1881674.75,1881674.75,1881674.75,1881674.75,7526699]
[null,"D0435 East District","EXIT-PK-4750","District","East","Access Recreation Corridor",0.5,1059.3664763352861,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":156742.8876054961},2118.7329526705721,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":333196.64599485492},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":489940},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P739=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q739=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R739=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S739=\"y\",1,\"\"))","v":0.25},1,null,122485,122485,122485,122485,489940]
[null,"D0436 East Local","EXIT-PK-4751","Local","East","General Recreation",0.5,2066.9452552651137,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115356.63878811078},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":115357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P740=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q740=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R740=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S740=\"y\",1,\"\"))","v":""},1,null,115357,"","","",115357]
[null,"D0436 East District","EXIT-PK-4752","District","East","Access Recreation Corridor",0.5,53868.267496065702,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7970299.2177433176},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7970299},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P741=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q741=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R741=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S741=\"y\",1,\"\"))","v":0.25},1,null,1992574.75,1992574.75,1992574.75,1992574.75,7970299]
[null,"D0438 North District","EXIT-PK-4754","District","North","General Recreation",0.5,41594.709077877029,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8460217.9354830217},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8460218},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P742=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q742=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R742=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S742=\"y\",1,\"\"))","v":0.25},1,null,2115054.5,2115054.5,2115054.5,2115054.5,8460218]
[null,"D0440 North District","EXIT-PK-4756","District","North","General Recreation",0.5,22055.966350042745,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4486106.1956143742},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4486106},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P743=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q743=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R743=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S743=\"y\",1,\"\"))","v":0.25},1,null,1121526.5,1121526.5,1121526.5,1121526.5,4486106]
[null,"D0440 North District","EXIT-PK-4758","District","North","General Outdoor Sport",0.5,18157.665669324109,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3693205.5102129523},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3693206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P744=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q744=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R744=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S744=\"y\",1,\"\"))","v":0.25},1,null,923301.5,923301.5,923301.5,923301.5,3693206]
[null,"D0441 North Local","EXIT-PK-4759","Local","North","General Recreation",0.5,3099.8132684147999,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":179234.28782633861},6199.6265368295999,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":529025.45885285852},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":708260},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P745=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q745=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R745=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S745=\"y\",1,\"\"))","v":""},1,null,"",708260,"","",708260]
[null,"D0442 North Local","EXIT-PK-4760","Local","North","General Recreation",0.5,1891.4901853883255,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":109367.84475471183},3782.9803707766509,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":322808.62638943846},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":432176},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P746=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q746=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R746=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S746=\"y\",1,\"\"))","v":""},1,null,"",432176,"","",432176]
[null,"D0443 North District","EXIT-PK-4761","District","North","Access Recreation Corridor",0.5,61468.70036673815,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12502518.056800226},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12502518},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P747=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q747=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R747=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S747=\"y\",1,\"\"))","v":0.25},1,null,3125629.5,3125629.5,3125629.5,3125629.5,12502518]
[null,"D0444 North District","EXIT-PK-4763","District","North","General Recreation",0.5,5196.97826615759,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1057047.1512456597},10393.95653231518,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":802923.37711003423},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1859971},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P748=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q748=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R748=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S748=\"y\",1,\"\"))","v":0.25},1,null,464992.75,464992.75,464992.75,464992.75,1859971]
[null,"D0445 North District","EXIT-PK-4764","District","North","General Recreation",0.5,283.10387955470861,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":57582.3361314832},566.20775910941722,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":43739.017445051242},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":101321},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P749=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q749=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R749=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S749=\"y\",1,\"\"))","v":0.25},1,null,25330.25,25330.25,25330.25,25330.25,101321]
[null,"D0445 North District","EXIT-PK-4765","District","North","General Recreation",0.5,1019.4265362833465,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":207347.78190235858},2038.8530725666931,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":157499.48437505917},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":364847},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P750=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q750=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R750=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S750=\"y\",1,\"\"))","v":0.25},1,null,91211.75,91211.75,91211.75,91211.75,364847]
[null,"D0445 North District","EXIT-PK-4766","District","North","Access Recreation Corridor",0.5,1372.8177771810465,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":279226.32080228539},2745.635554362093,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":212097.76707914978},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":491324},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P751=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q751=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R751=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S751=\"y\",1,\"\"))","v":0.25},1,null,122831,122831,122831,122831,491324]
[null,"D0445 North District","EXIT-PK-4767","District","North","General Outdoor Sport",0.5,10736.97309729291,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2183862.6686976803},21473.94619458582,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1658842.1689883184},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3842705},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P752=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q752=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R752=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S752=\"y\",1,\"\"))","v":0.25},1,null,960676.25,960676.25,960676.25,960676.25,3842705]
[null,"D0447 North Local","EXIT-PK-4768","Local","North","General Recreation",0.5,2510.7021577293567,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":145171.2971777808},5021.4043154587134,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":428485.60413926817},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":573657},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P753=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q753=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R753=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S753=\"y\",1,\"\"))","v":""},1,null,"",573657,"","",573657]
[null,"D0448 North District","EXIT-PK-4769","District","North","General Outdoor Sport",0.5,16323.82490500966,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3320208.7308383179},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3320209},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P754=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q754=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R754=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S754=\"y\",1,\"\"))","v":0.25},1,null,830052.25,830052.25,830052.25,830052.25,3320209]
[null,"D0448 North District","EXIT-PK-4771","District","North","General Outdoor Sport",0.5,5920.0748630850048,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1204122.4628425809},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1204122},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P755=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q755=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R755=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S755=\"y\",1,\"\"))","v":0.25},1,null,301030.5,301030.5,301030.5,301030.5,1204122]
[null,"D0448 North District","EXIT-PK-4772","District","North","General Recreation",0.5,11554.900628289221,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2350226.2596703791},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2350226},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P756=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q756=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R756=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S756=\"y\",1,\"\"))","v":0.25},1,null,587556.5,587556.5,587556.5,587556.5,2350226]
[null,"D0448 North District","EXIT-PK-4773","District","North","General Recreation",0.5,5691.4764802518348,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1157626.3535694852},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1157626},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P757=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q757=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R757=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S757=\"y\",1,\"\"))","v":0.25},1,null,289406.5,289406.5,289406.5,289406.5,1157626]
[null,"D0449 North Local","EXIT-PK-4776","Local","North","General Outdoor Sport",0.5,4188.5633138979974,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":242186.89887921896},8377.1266277959949,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":714835.51981900353},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":957022},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P758=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q758=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R758=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S758=\"y\",1,\"\"))","v":""},1,null,"",957022,"","",957022]
[null,"D0449 North District","EXIT-PK-4777","District","North","General Recreation",0.5,15623.59647308783,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3177784.72379481},31247.192946175659,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2413816.2986875391},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5591601},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P759=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q759=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R759=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S759=\"y\",1,\"\"))","v":0.25},1,null,1397900.25,1397900.25,1397900.25,1397900.25,5591601]
[null,"D0450 North Local","EXIT-PK-4781","Local","North","General Recreation",0.5,3295.1945823772248,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":190531.42982500416},6590.3891647544497,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":562369.94780109241},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":752901},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P760=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q760=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R760=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S760=\"y\",1,\"\"))","v":""},1,null,"",752901,"","",752901]
[null,"D0451 North Local","EXIT-PK-4782","Local","North","Access Recreation Corridor",0.5,4122.0357343808091,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":238340.20802945975},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":238340},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P761=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q761=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R761=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S761=\"y\",1,\"\"))","v":""},1,null,"",238340,"","",238340]
[null,"D0452 North Local","EXIT-PK-4783","Local","North","General Recreation",0.5,2878.9464312819082,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":166463.54751712832},5757.8928625638164,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":491331.51739832695},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":657795},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P762=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q762=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R762=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S762=\"y\",1,\"\"))","v":""},1,null,"",657795,"","",657795]
[null,"D0452 North Local","EXIT-PK-4784","Local","North","Access Recreation Corridor",0.5,351.21458783880905,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20307.57696501556},702.4291756776181,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":59939.564870067072},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":80247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P763=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q763=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R763=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S763=\"y\",1,\"\"))","v":""},1,null,"",80247,"","",80247]
[null,"D0452 North Local","EXIT-PK-4785","Local","North","Access Recreation Corridor",0.5,62964.580253653199,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3640674.686775269},125929.1605073064,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10745765.333535947},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14386440},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P764=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q764=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R764=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S764=\"y\",1,\"\"))","v":""},1,null,"",14386440,"","",14386440]
[null,"D0452 North Local","EXIT-PK-4786","Local","North","General Recreation",0.5,3956.6791965247271,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":228779.12846313475},7913.3583930494542,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":675261.32906240434},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":904040},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P765=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q765=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R765=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S765=\"y\",1,\"\"))","v":""},1,null,"",904040,"","",904040]
[null,"D0452 North Local","EXIT-PK-4787","Local","North","General Recreation",0.5,4242.8131327297415,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":245323.67738845735},8485.626265459483,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":724093.99212524807},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":969418},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P766=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q766=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R766=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S766=\"y\",1,\"\"))","v":""},1,null,"",969418,"","",969418]
[null,"D0454 North District","EXIT-PK-4788","District","North","General Outdoor Sport",0.5,19955.403911846373,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4058859.1632824941},39910.807823692747,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3083072.4086019518},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7141932},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P767=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q767=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R767=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S767=\"y\",1,\"\"))","v":0.25},1,null,1785483,1785483,1785483,1785483,7141932]
[null,"D0454 North District","EXIT-PK-4789","District","North","Specialised Outdoor Sport",0.5,2731.1153028241583,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":555499.27337066969},5462.2306056483167,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":421952.18257893162},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":977451},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P768=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q768=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R768=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S768=\"y\",1,\"\"))","v":0.25},1,null,244362.75,244362.75,244362.75,244362.75,977451]
[null,"D0454 North Local","EXIT-PK-4791","Local","North","General Recreation",0.5,5140.4017734318704,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":297223.14579080034},10280.803546863741,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":877279.74926325376},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1174503},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P769=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q769=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R769=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S769=\"y\",1,\"\"))","v":""},1,null,"",1174503,"","",1174503]
[null,"D0455 North District","EXIT-PK-4793","District","North","Specialised Outdoor Sport",0.5,6566.7756883857301,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1335659.1424442385},13133.55137677146,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1014554.5050241424},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2350214},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P770=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q770=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R770=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S770=\"y\",1,\"\"))","v":0.25},1,null,587553.5,587553.5,587553.5,587553.5,2350214]
[null,"D0456 North Local","EXIT-PK-4794","Local","North","General Recreation",0.5,5593.2413101501852,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":323406.77842775028},11186.48262030037,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":954562.99923838268},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1277970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P771=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q771=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R771=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S771=\"y\",1,\"\"))","v":""},1,null,"",1277970,"","",1277970]
[null,"D0457 North Local","EXIT-PK-4795","Local","North","General Recreation",0.5,16189.622575849966,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":936100.08774612041},32379.245151699932,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2762980.1443567281},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3699080},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P772=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q772=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R772=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S772=\"y\",1,\"\"))","v":""},1,null,"",3699080,"","",3699080]
[null,"D0458 North Local","EXIT-PK-4796","Local","North","General Recreation",0.5,22648.940248029983,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1309584.2632652852},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1309584},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P773=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q773=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R773=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S773=\"y\",1,\"\"))","v":""},1,null,"",1309584,"","",1309584]
[null,"D0460 North District","EXIT-PK-4797","District","North","Access Recreation Corridor",0.5,1371.5428285420605,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":278967.00072092185},2743.0856570841211,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":211900.78991002776},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":490868},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P774=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q774=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R774=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S774=\"y\",1,\"\"))","v":0.25},1,null,122717,122717,122717,122717,490868]
[null,"D0460 North District","EXIT-PK-4798","District","North","General Recreation",0.5,11647.562255756206,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2369073.309692041},23295.124511512411,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1799526.4829932912},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4168600},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P775=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q775=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R775=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S775=\"y\",1,\"\"))","v":0.25},1,null,1042150,1042150,1042150,1042150,4168600]
[null,"D0461 North Local","EXIT-PK-4799","Local","North","Access Recreation Corridor",0.5,8964.7281360965299,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":518349.50169488409},17929.45627219306,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1529953.2600926247},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2048303},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P776=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q776=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R776=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S776=\"y\",1,\"\"))","v":""},1,null,"",2048303,"","",2048303]
[null,"D0461 North District","EXIT-PK-4800","District","North","Access Recreation Corridor",0.5,10517.791631420925,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2139281.927305216},21035.58326284185,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1624979.0443483961},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3764261},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P777=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q777=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R777=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S777=\"y\",1,\"\"))","v":0.25},1,null,941065.25,941065.25,941065.25,941065.25,3764261]
[null,"D0463 North District","EXIT-PK-4801","District","North","General Recreation",0.5,56602.248767049801,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11512698.870211873},113204.4975340996,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8744941.0800910555},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20257640},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P778=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q778=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R778=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S778=\"y\",1,\"\"))","v":0.25},1,null,5064410,5064410,5064410,5064410,20257640]
[null,"D0463 North Local","EXIT-PK-4802","Local","North","General Outdoor Sport",0.5,12998.42818200307,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":751582.05231327936},25996.85636400614,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2218359.2487384393},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2969941},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P779=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q779=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R779=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S779=\"y\",1,\"\"))","v":""},1,null,"",2969941,"","",2969941]
[null,"D0463 North District","EXIT-PK-4805","District","North","Access Recreation Corridor",0.5,19732.535902403499,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4013528.5918580424},39465.071804806998,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3048639.7199072638},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7062168},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P780=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q780=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R780=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S780=\"y\",1,\"\"))","v":0.25},1,null,1765542,1765542,1765542,1765542,7062168]
[null,"D0463 North District","EXIT-PK-4806","District","North","Access Recreation Corridor",0.5,5420.0929131629046,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1102427.8878852455},10840.185826325809,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":837394.1708446925},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1939822},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P781=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q781=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R781=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S781=\"y\",1,\"\"))","v":0.25},1,null,484955.5,484955.5,484955.5,484955.5,1939822]
[null,"D0463 North Local","EXIT-PK-4807","Local","North","General Outdoor Sport",0.5,824.89724177363803,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47696.379380561004},1649.7944835472761,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":140779.97738841883},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":188476},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P782=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q782=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R782=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S782=\"y\",1,\"\"))","v":""},1,null,"",188476,"","",188476]
[null,"D0463 North District","EXIT-PK-4808","District","North","Access Recreation Corridor",0.5,621.32105093289351,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":126374.52251328295},1242.642101865787,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":95992.934920129774},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":222367},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P783=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q783=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R783=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S783=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U783:X783)","v":1},null,{"$f":"IF(U783=\"\",\"\",(U783/$Y783)*$O783)","v":55591.75},{"$f":"IF(V783=\"\",\"\",(V783/$Y783)*$O783)","v":55591.75},{"$f":"IF(W783=\"\",\"\",(W783/$Y783)*$O783)","v":55591.75},{"$f":"IF(X783=\"\",\"\",(X783/$Y783)*$O783)","v":55591.75},{"$f":"SUM(AA783:AD783)","v":222367}]
[null,"D0463 North Local","EXIT-PK-4809","Local","North","General Outdoor Sport",0.5,16598.287813339921,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":959729.51844352204},33196.575626679842,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2832724.4470162541},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3792454},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P784=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q784=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R784=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S784=\"y\",1,\"\"))","v":""},1,null,"",3792454,"","",3792454]
[null,"D0463 North Local","EXIT-PK-4810","Local","North","General Outdoor Sport",0.5,8595.3884107998492,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":496993.9112455991},17190.776821599698,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1466920.3930362214},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1963914},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P785=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q785=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R785=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S785=\"y\",1,\"\"))","v":""},1,null,"",1963914,"","",1963914]
[null,"D0463 North District","EXIT-PK-4811","District","North","Access Recreation Corridor",0.5,857.83699798454597,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174481.03657803455},1715.6739959690919,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":132534.20433119033},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":307015},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P786=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q786=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R786=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S786=\"y\",1,\"\"))","v":0.25},1,null,76753.75,76753.75,76753.75,76753.75,307015]
[null,"D0463 North District","EXIT-PK-4812","District","North","Access Recreation Corridor",0.5,46.100098056008505,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9376.5982512522805},92.200196112017011,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7122.3785285523563},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16499},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P787=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q787=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R787=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S787=\"y\",1,\"\"))","v":0.25},1,null,4124.75,4124.75,4124.75,4124.75,16499]
[null,"D0464 North Metropolitan","EXIT-PK-4814","Metropolitan","North","Specialised Outdoor Sport",0.5,50357.371232294849,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5964754.1292141052},100714.7424645897,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7681439.765396079},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13646194},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P788=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q788=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R788=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S788=\"y\",1,\"\"))","v":0.25},1,null,3411548.5,3411548.5,3411548.5,3411548.5,13646194]
[null,"D0464 North District","EXIT-PK-4815","District","North","Access Recreation Corridor",0.5,9519.0082504094753,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1936132.8907805274},19038.016500818951,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1470668.8886747966},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3406802},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P789=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q789=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R789=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S789=\"y\",1,\"\"))","v":0.25},1,null,851700.5,851700.5,851700.5,851700.5,3406802]
[null,"D0464 North District","EXIT-PK-4816","District","North","General Recreation",0.5,51500.321130352349,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10474984.683614003},103000.6422607047,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7956702.8466345072},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18431688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P790=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q790=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R790=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S790=\"y\",1,\"\"))","v":0.25},1,null,4607922,4607922,4607922,4607922,18431688]
[null,"D0464 North District","EXIT-PK-4817","District","North","General Recreation",0.5,317.72868165730523,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":64624.899434726511},635.45736331461046,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":49088.484310637796},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113713},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P791=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q791=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R791=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S791=\"y\",1,\"\"))","v":0.25},1,null,28428.25,28428.25,28428.25,28428.25,113713]
[null,"D0464 North District","EXIT-PK-4818","District","North","General Outdoor Sport",0.5,73029.234465001355,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14853890.144504255},146058.46893000271,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11282879.504468823},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":26136770},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P792=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q792=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R792=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S792=\"y\",1,\"\"))","v":0.25},1,null,6534192.5,6534192.5,6534192.5,6534192.5,26136770]
[null,"D0465 North District","EXIT-PK-4819","District","North","General Outdoor Sport",0.5,20834.013005454166,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4237565.171253413},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4237565},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P793=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q793=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R793=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S793=\"y\",1,\"\"))","v":0.25},1,null,1059391.25,1059391.25,1059391.25,1059391.25,4237565]
[null,"D0466 West Local","EXIT-PK-4820","Local","West","General Outdoor Sport",0.5,5995.4750475318151,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":231939.88496637257},11990.95009506363,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":622566.47560094611},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":854506},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P794=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q794=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R794=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S794=\"y\",1,\"\"))","v":1},1,null,"","","",854506,854506]
[null,"D0466 West Local","EXIT-PK-4823","Local","West","General Recreation",0.5,15250.330845475086,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":589971.59590461035},30500.661690950172,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1583585.0622252862},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2173557},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P795=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q795=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R795=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S795=\"y\",1,\"\"))","v":1},1,null,"","","",2173557,2173557]
[null,"D0467 West District","EXIT-PK-4824","District","West","General Recreation",0.5,84344.469499387604,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23881598.811021306},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23881599},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P796=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q796=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R796=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S796=\"y\",1,\"\"))","v":0.25},1,null,5970399.75,5970399.75,5970399.75,5970399.75,23881599]
[null,"D0469 West Local","EXIT-PK-4825","Local","West","General Recreation",0.5,3185.484582619396,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123233.09192305921},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":123233},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P797=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q797=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R797=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S797=\"y\",1,\"\"))","v":1},1,null,"","","",123233,123233]
[null,"D0470 West District","EXIT-PK-4827","District","West","Specialised Outdoor Sport",0.5,2594.6268988608572,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":734652.06468966219},5189.2537977217144,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":392706.65830655576},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1127359},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P798=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q798=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R798=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S798=\"y\",1,\"\"))","v":0.25},1,null,281839.75,281839.75,281839.75,281839.75,1127359]
[null,"D0470 West Local","EXIT-PK-4828","Local","West","General Recreation",0.5,1446.5411800388156,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":55960.635685648449},2893.0823600776312,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":150207.95468728369},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":206169},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P799=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q799=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R799=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S799=\"y\",1,\"\"))","v":1},1,null,"","","",206169,206169]
[null,"D0471 West District","EXIT-PK-4829","District","West","General Recreation",0.5,3216.4741636584172,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":910724.15320678882},6432.9483273168344,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":486825.60906704341},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1397550},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P800=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q800=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R800=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S800=\"y\",1,\"\"))","v":0.25},1,null,349387.5,349387.5,349387.5,349387.5,1397550]
[null,"D0471 West District","EXIT-PK-4830","District","West","General Outdoor Sport",0.5,22280.366900116256,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6308543.8420452476},44560.733800232512,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3372218.3467033692},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9680762},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P801=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q801=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R801=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S801=\"y\",1,\"\"))","v":0.25},1,null,2420190.5,2420190.5,2420190.5,2420190.5,9680762]
[null,"D0471 West District","EXIT-PK-4831","District","West","General Recreation",0.5,22602.925967580559,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6399874.385562337},45205.851935161118,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3421038.8894742774},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9820913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P802=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q802=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R802=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S802=\"y\",1,\"\"))","v":0.25},1,null,2455228.25,2455228.25,2455228.25,2455228.25,9820913]
[null,"D0471 West District","EXIT-PK-4835","District","West","General Recreation",0.5,4825.6410784421378,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1366349.5060832184},9651.2821568842755,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":730379.14735789644},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2096729},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P803=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q803=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R803=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S803=\"y\",1,\"\"))","v":0.25},1,null,524182.25,524182.25,524182.25,524182.25,2096729]
[null,"D0472 West Local","EXIT-PK-4836","Local","West","General Recreation",0.5,381.38980063321497,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14754.378224396443},762.77960126642995,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":39603.28449838455},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":54358},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P804=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q804=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R804=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S804=\"y\",1,\"\"))","v":1},1,null,"","","",54358,54358]
[null,"D0473 West Local","EXIT-PK-4837","Local","West","General Recreation",0.5,9277.3555165426151,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":358902.13106380502},18554.71103308523,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":963354.94369352248},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1322257},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P805=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q805=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R805=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S805=\"y\",1,\"\"))","v":1},1,null,"","","",1322257,1322257]
[null,"D0474 West District","EXIT-PK-4838","District","West","General Recreation",0.5,8933.5614175999053,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2529480.9605778451},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2529481},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P806=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q806=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R806=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S806=\"y\",1,\"\"))","v":0.25},1,null,632370.25,632370.25,632370.25,632370.25,2529481]
[null,"D0475 West District","EXIT-PK-4841","District","West","Access Recreation Corridor",0.5,2560.0871659032096,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":724872.35950649856},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":724872},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P807=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q807=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R807=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S807=\"y\",1,\"\"))","v":0.25},1,null,181218,181218,181218,181218,724872]
[null,"D0476 West Local","EXIT-PK-4842","Local","West","General Recreation",0.5,1590.6344041433465,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61535.000612243748},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61535},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P808=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q808=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R808=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S808=\"y\",1,\"\"))","v":1},1,null,"","","",61535,61535]
[null,"D0476 West District","EXIT-PK-4843","District","West","General Outdoor Sport",0.5,9028.8489071580898,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2556461.005752644},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2556461},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P809=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q809=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R809=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S809=\"y\",1,\"\"))","v":0.25},1,null,639115.25,639115.25,639115.25,639115.25,2556461]
[null,"D0476 West Local","EXIT-PK-4844","Local","West","General Recreation",0.5,1535.6336305246864,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59407.250433144058},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":59407},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P810=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q810=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R810=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S810=\"y\",1,\"\"))","v":1},1,null,"","","",59407,59407]
[null,"D0477 West District","EXIT-PK-4846","District","West","General Recreation",0.5,934.72568595282951,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":264661.61874957604},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":264662},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P811=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q811=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R811=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S811=\"y\",1,\"\"))","v":0.25},1,null,66165.5,66165.5,66165.5,66165.5,264662]
[null,"D0477 West District","EXIT-PK-4847","District","West","General Recreation",0.5,8740.5400166873405,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2474828.1814935133},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2474828},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P812=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q812=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R812=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S812=\"y\",1,\"\"))","v":0.25},1,null,618707,618707,618707,618707,2474828]
[null,"D0478 West Local","EXIT-PK-4850","Local","West","General Outdoor Sport",0.5,6607.0709720243203,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":255599.97649341368},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":255600},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P813=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q813=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R813=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S813=\"y\",1,\"\"))","v":1},1,null,"","","",255600,255600]
[null,"D0478 West District","EXIT-PK-4851","District","West","General Recreation",0.5,6715.0102555135854,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1901312.3431315608},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1901312},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P814=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q814=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R814=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S814=\"y\",1,\"\"))","v":0.25},1,null,475328,475328,475328,475328,1901312]
[null,"D0480 West District","EXIT-PK-4855","District","West","General Recreation",0.5,35036.682228444202,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9920413.2009511255},70073.364456888405,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5302935.2320835851},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15223348},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P815=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q815=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R815=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S815=\"y\",1,\"\"))","v":0.25},1,null,3805837,3805837,3805837,3805837,15223348]
[null,"D0480 West District","EXIT-PK-4858","District","West","General Recreation",0.5,1252.4752369427185,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":354630.37833941239},2504.9504738854371,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":189566.89500422214},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":544197},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P816=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q816=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R816=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S816=\"y\",1,\"\"))","v":0.25},1,null,136049.25,136049.25,136049.25,136049.25,544197]
[null,"D0480 West District","EXIT-PK-4859","District","West","Specialised Outdoor Sport",0.5,7457.4727795638601,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2111535.8733384307},14914.94555912772,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1128716.8941169905},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3240253},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P817=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q817=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R817=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S817=\"y\",1,\"\"))","v":0.25},1,null,810063.25,810063.25,810063.25,810063.25,3240253]
[null,"D0481 West Local","EXIT-PK-4860","Local","West","General Recreation",0.5,4864.6478082826816,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":188192.90283252808},9729.2956165653632,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":505142.06414539245},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":693335},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P818=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q818=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R818=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S818=\"y\",1,\"\"))","v":1},1,null,"","","",693335,693335]
[null,"D0481 West District","EXIT-PK-4861","District","West","General Outdoor Sport",0.5,14770.452525752806,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4182159.4654742121},29540.905051505611,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2235564.2175800451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6417724},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P819=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q819=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R819=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S819=\"y\",1,\"\"))","v":0.25},1,null,1604431,1604431,1604431,1604431,6417724]
[null,"D0481 West Local","EXIT-PK-4862","Local","West","Access Recreation Corridor",0.5,708.88278801293245,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27423.713884698398},1417.7655760258649,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":73609.956750477504},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":101034},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P820=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q820=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R820=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S820=\"y\",1,\"\"))","v":1},1,null,"","","",101034,101034]
[null,"D0482 West Local","EXIT-PK-4863","Local","West","Access Recreation Corridor",0.5,1718.8857081336826,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66496.507825346358},3437.7714162673651,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":178488.0445318782},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":244985},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P821=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q821=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R821=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S821=\"y\",1,\"\"))","v":1},1,null,"","","",244985,244985]
[null,"D0483 West Local","EXIT-PK-4865","Local","West","General Recreation",0.5,1516.072769599627,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":58650.522434639715},3032.145539199254,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":157428.07257829662},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216079},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P822=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q822=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R822=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S822=\"y\",1,\"\"))","v":1},1,null,"","","",216079,216079]
[null,"D0484 West District","EXIT-PK-4866","District","West","Access Recreation Corridor",0.5,5515.4249676793752,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1561657.4166888956},11030.84993535875,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":834780.56484685524},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2396438},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P823=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q823=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R823=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S823=\"y\",1,\"\"))","v":0.25},1,null,599109.5,599109.5,599109.5,599109.5,2396438]
[null,"D0484 West District","EXIT-PK-4867","District","West","General Outdoor Sport",0.5,18486.786216744964,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5234415.6570529751},36973.572433489928,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2798045.4689624095},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8032461},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P824=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q824=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R824=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S824=\"y\",1,\"\"))","v":0.25},1,null,2008115.25,2008115.25,2008115.25,2008115.25,8032461]
[null,"D0484 West Local","EXIT-PK-4868","Local","West","Access Recreation Corridor",0.5,892.74431798475155,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":34536.548442980944},1785.4886359695031,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":92702.02598697209},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":127239},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P825=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q825=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R825=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S825=\"y\",1,\"\"))","v":1},1,null,"","","",127239,127239]
[null,"D0484 West Local","EXIT-PK-4869","Local","West","General Recreation",0.5,388.29163798329199,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15021.381480742659},776.58327596658398,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40319.967083191128},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":55341},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P826=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q826=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R826=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S826=\"y\",1,\"\"))","v":1},1,null,"","","",55341,55341]
[null,"D0485 West District","EXIT-PK-4871","District","West","Access Recreation Corridor",0.5,151.1718221503784,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":42803.33766463033},302.34364430075681,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":22880.430759756691},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65684},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P827=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q827=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R827=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S827=\"y\",1,\"\"))","v":0.25},1,null,16421,16421,16421,16421,65684]
[null,"D0485 West District","EXIT-PK-4872","District","West","Access Recreation Corridor",0.5,2210.4359268946655,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":625870.84033944516},4420.871853789331,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":334557.89217041864},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":960429},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P828=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q828=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R828=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S828=\"y\",1,\"\"))","v":0.25},1,null,240107.25,240107.25,240107.25,240107.25,960429]
[null,"D0486 West Local","EXIT-PK-4873","Local","West","General Outdoor Sport",0.5,5755.3363227044301,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":222649.92082327028},11510.67264540886,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":597630.61674308346},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":820281},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P829=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q829=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R829=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S829=\"y\",1,\"\"))","v":1},1,null,"","","",820281,820281]
[null,"D0486 West Local","EXIT-PK-4874","Local","West","General Recreation",0.5,940.04008124332495,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":36366.223957034876},1880.0801624866499,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":97613.189224131827},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133979},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P830=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q830=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R830=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S830=\"y\",1,\"\"))","v":1},1,null,"","","",133979,133979]
[null,"D0486 West District","EXIT-PK-4875","District","West","Access Recreation Corridor",0.5,24380.313259267856,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6903130.2656908128},48760.626518535712,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3690053.2221868164},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10593183},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P831=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q831=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R831=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S831=\"y\",1,\"\"))","v":0.25},1,null,2648295.75,2648295.75,2648295.75,2648295.75,10593183]
[null,"D0486 West Local","EXIT-PK-4876","Local","West","General Outdoor Sport",0.5,5176.8845911613398,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":200272.03966972663},10353.76918232268,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":537564.54141844332},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":737837},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P832=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q832=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R832=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S832=\"y\",1,\"\"))","v":1},1,null,"","","",737837,737837]
[null,"D0487 West District","EXIT-PK-4877","District","West","General Outdoor Sport",0.5,16491.396784549754,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4669433.8606853597},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4669434},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P833=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q833=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R833=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S833=\"y\",1,\"\"))","v":0.25},1,null,1167358.5,1167358.5,1167358.5,1167358.5,4669434]
[null,"D0487 West Local","EXIT-PK-4878","Local","West","General Recreation",0.5,1862.4086386485999,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72048.810475220729},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72049},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P834=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q834=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R834=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S834=\"y\",1,\"\"))","v":1},1,null,"","","",72049,72049]
[null,"D0487 West Local","EXIT-PK-4879","Local","West","General Recreation",0.5,2121.8827330675103,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82086.779299067537},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":82087},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P835=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q835=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R835=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S835=\"y\",1,\"\"))","v":1},1,null,"","","",82087,82087]
[null,"D0488 West District","EXIT-PK-4882","District","West","Access Recreation Corridor",0.5,12275.751399928229,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3475800.7463553697},24551.502799856458,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1857981.7054175863},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5333782},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P836=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q836=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R836=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S836=\"y\",1,\"\"))","v":0.25},1,null,1333445.5,1333445.5,1333445.5,1333445.5,5333782]
[null,"D0488 West District","EXIT-PK-4884","District","West","General Outdoor Sport",0.5,31173.601818379011,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8826606.6114323866},62347.203636758022,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4718243.3061375972},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13544850},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P837=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q837=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R837=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S837=\"y\",1,\"\"))","v":0.25},1,null,3386212.5,3386212.5,3386212.5,3386212.5,13544850]
[null,"D0490 West Local","EXIT-PK-4886","Local","West","Access Recreation Corridor",0.5,15058.202232814005,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":582538.94245078519},30116.404465628009,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1563634.5441598746},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2146173},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P838=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q838=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R838=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S838=\"y\",1,\"\"))","v":1},1,null,"","","",2146173,2146173]
[null,"D0491 West District","EXIT-PK-4887","District","West","General Outdoor Sport",0.5,30858.734539932626,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8737453.9489376713},61717.469079865252,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4670586.9449154707},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13408041},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P839=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q839=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R839=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S839=\"y\",1,\"\"))","v":0.25},1,null,3352010.25,3352010.25,3352010.25,3352010.25,13408041]
[null,"D0491 West District","EXIT-PK-4888","District","West","Access Recreation Corridor",0.5,20073.937198515505,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5683807.3388565807},40147.87439703101,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3038266.8119819877},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8722074},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P840=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q840=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R840=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S840=\"y\",1,\"\"))","v":0.25},1,null,2180518.5,2180518.5,2180518.5,2180518.5,8722074]
[null,"D0492 West District","EXIT-PK-4889","District","West","Access Recreation Corridor",0.5,6802.9540781935902,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1926213.0758484432},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1926213},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P841=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q841=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R841=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S841=\"y\",1,\"\"))","v":0.25},1,null,481553.25,481553.25,481553.25,481553.25,1926213]
[null,"D0492 West Metropolitan","EXIT-PK-4890","Metropolitan","West","General Outdoor Sport",0.5,7449.0390859245754,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2076051.4631206088},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2076051},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P842=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q842=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R842=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S842=\"y\",1,\"\"))","v":0.25},1,null,519012.75,519012.75,519012.75,519012.75,2076051]
[null,"D0492 West Metropolitan","EXIT-PK-4891","Metropolitan","West","Specialised Outdoor Sport",0.5,7503.7719179504547,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2091305.5347796995},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2091306},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P843=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q843=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R843=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S843=\"y\",1,\"\"))","v":0.25},1,null,522826.5,522826.5,522826.5,522826.5,2091306]
[null,"D0492 West Metropolitan","EXIT-PK-4892","Metropolitan","West","General Recreation",0.5,2570.6784663347389,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":716449.562109455},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":716450},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P844=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q844=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R844=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S844=\"y\",1,\"\"))","v":0.25},1,null,179112.5,179112.5,179112.5,179112.5,716450]
[null,"D0492 West Metropolitan","EXIT-PK-4893","Metropolitan","West","General Outdoor Sport",0.5,85029.052609420702,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23697645.701859921},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23697646},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P845=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q845=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R845=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S845=\"y\",1,\"\"))","v":0.25},1,null,5924411.5,5924411.5,5924411.5,5924411.5,23697646]
[null,"D0493 West District","EXIT-PK-4895","District","West","Access Recreation Corridor",0.5,991.491302328914,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":280734.44112430012},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":280734},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P846=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q846=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R846=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S846=\"y\",1,\"\"))","v":0.25},1,null,70183.5,70183.5,70183.5,70183.5,280734]
[null,"D0493 West District","EXIT-PK-4896","District","West","General Outdoor Sport",0.5,8865.8882506766258,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2510319.7348054219},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2510320},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P847=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q847=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R847=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S847=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U847:X847)","v":1},null,{"$f":"IF(U847=\"\",\"\",(U847/$Y847)*$O847)","v":627580},{"$f":"IF(V847=\"\",\"\",(V847/$Y847)*$O847)","v":627580},{"$f":"IF(W847=\"\",\"\",(W847/$Y847)*$O847)","v":627580},{"$f":"IF(X847=\"\",\"\",(X847/$Y847)*$O847)","v":627580},{"$f":"SUM(AA847:AD847)","v":2510320}]
[null,"D0493 West District","EXIT-PK-4897","District","West","Access Recreation Corridor",0.5,517.68562316047303,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":146579.38375724494},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":146579},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P848=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q848=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R848=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S848=\"y\",1,\"\"))","v":0.25},1,null,36644.75,36644.75,36644.75,36644.75,146579]
[null,"D0493 West Local","EXIT-PK-4898","Local","West","General Recreation",0.5,317.47120688326368,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12281.634836417672},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12282},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P849=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q849=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R849=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S849=\"y\",1,\"\"))","v":1},1,null,"","","",12282,12282]
[null,"D0494 West District","EXIT-PK-4899","District","West","Access Recreation Corridor",0.5,11256.714339307695,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3187266.8993853712},22513.42867861539,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1703746.5670466241},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4891013},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P850=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q850=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R850=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S850=\"y\",1,\"\"))","v":0.25},1,null,1222753.25,1222753.25,1222753.25,1222753.25,4891013]
[null,"D0495 West Local","EXIT-PK-4900","Local","West","Nature Recreation",0.5,29174.256827888126,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1128630.1283874826},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1128630},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P851=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q851=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R851=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S851=\"y\",1,\"\"))","v":1},1,null,"","","",1128630,1128630]
[null,"D0496 West District","EXIT-PK-4902","District","West","Access Recreation Corridor",0.5,18274.621982309494,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5174342.7066994002},36549.243964618989,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2765933.6044188398},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7940276},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P852=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q852=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R852=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S852=\"y\",1,\"\"))","v":0.25},1,null,1985069,1985069,1985069,1985069,7940276]
[null,"D0497 West Local","EXIT-PK-4903","Local","West","General Recreation",0.5,2532.8618666000848,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":97985.845211178472},5065.7237332001696,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":263010.83283173828},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":360997},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P853=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q853=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R853=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S853=\"y\",1,\"\"))","v":1},1,null,"","","",360997,360997]
[null,"D0498 West District","EXIT-PK-4907","District","West","Specialised Outdoor Sport",0.5,6857.9861014485296,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1941795.0423832233},13715.972202897059,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1037982.3032726079},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2979777},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P854=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q854=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R854=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S854=\"y\",1,\"\"))","v":0.25},1,null,744944.25,744944.25,744944.25,744944.25,2979777]
[null,"D0498 West District","EXIT-PK-4908","District","West","General Recreation",0.5,2722.8298071749487,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":770951.90083701641},5445.6596143498973,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":412110.65651967557},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1183063},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P855=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q855=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R855=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S855=\"y\",1,\"\"))","v":0.25},1,null,295765.75,295765.75,295765.75,295765.75,1183063]
[null,"D0498 West District","EXIT-PK-4909","District","West","Access Recreation Corridor",0.5,10354.141615758645,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2931709.1869531912},20708.283231517289,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1567138.7494450992},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4498848},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P856=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q856=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R856=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S856=\"y\",1,\"\"))","v":0.25},1,null,1124712,1124712,1124712,1124712,4498848]
[null,"D0498 West Local","EXIT-PK-4910","Local","West","General Recreation",0.5,7520.2113957405554,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":290925.56506742974},15040.422791481111,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":780894.16890287295},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1071820},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P857=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q857=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R857=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S857=\"y\",1,\"\"))","v":1},1,null,"","","",1071820,1071820]
[null,"D0498 West District","EXIT-PK-4911","District","West","General Outdoor Sport",0.5,23987.07785548651,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6791788.1681337906},47974.15571097302,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3630535.5468653277},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10422324},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P858=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q858=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R858=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S858=\"y\",1,\"\"))","v":0.25},1,null,2605581,2605581,2605581,2605581,10422324]
[null,"D0499 West Local","EXIT-PK-4917","Local","West","General Recreation",0.5,19692.190707985272,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":761808.59920787415},39384.381415970543,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2044825.0837069359},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2806634},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P859=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q859=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R859=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S859=\"y\",1,\"\"))","v":1},1,null,"","","",2806634,2806634]
[null,"D0499 West Local","EXIT-PK-4918","Local","West","General Recreation",0.5,11688.075485082216,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":452162.81645676598},23376.150970164432,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1213682.6362576634},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1665845},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P860=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q860=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R860=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S860=\"y\",1,\"\"))","v":1},1,null,"","","",1665845,1665845]
[null,"D0499 West District","EXIT-PK-4919","District","West","Access Recreation Corridor",0.5,6107.1741662465847,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1729207.429639396},12214.348332493169,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":924344.0587067767},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2653551},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P861=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q861=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R861=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S861=\"y\",1,\"\"))","v":0.25},1,null,663387.75,663387.75,663387.75,663387.75,2653551]
[null,"D0499 West District","EXIT-PK-4920","District","West","Access Recreation Corridor",0.5,20526.344284573919,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5811903.5210086145},41052.688569147838,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3106740.3466694634},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8918644},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P862=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q862=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R862=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S862=\"y\",1,\"\"))","v":0.25},1,null,2229661,2229661,2229661,2229661,8918644]
[null,"D0500 West District","EXIT-PK-4921","District","West","Access Recreation Corridor",0.5,26863.631673305706,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7606266.0425363146},53727.263346611413,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4065912.9175889175},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11672179},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P863=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q863=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R863=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S863=\"y\",1,\"\"))","v":0.25},1,null,2918044.75,2918044.75,2918044.75,2918044.75,11672179]
[null,"D0500 West District","EXIT-PK-4922","District","West","General Outdoor Sport",0.5,28830.877919964882,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8163279.2753427997},57661.755839929763,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4363663.1258870047},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12526942},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P864=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q864=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R864=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S864=\"y\",1,\"\"))","v":0.25},1,null,3131735.5,3131735.5,3131735.5,3131735.5,12526942]
[null,"D0501 West Local","EXIT-PK-4923","Local","West","General Recreation",0.5,2862.319760620941,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":110731.19490151179},5724.639521241882,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":297221.53979213384},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":407953},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P865=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q865=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R865=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S865=\"y\",1,\"\"))","v":1},1,null,"","","",407953,407953]
[null,"D0501 West Local","EXIT-PK-4924","Local","West","General Recreation",0.5,4588.1907699432622,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":177497.93485046865},9176.3815398865245,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":476434.93374295626},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":653933},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P866=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q866=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R866=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S866=\"y\",1,\"\"))","v":1},1,null,"","","",653933,653933]
[null,"D0502 North Local","EXIT-PK-4925","Local","North","General Recreation",0.5,14658.1065004953,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":847546.3042463942},29316.2130009906,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2501606.0149017107},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3349152},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P867=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q867=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R867=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S867=\"y\",1,\"\"))","v":""},1,null,"",3349152,"","",3349152]
[null,"D0503 North Local","EXIT-PK-4926","Local","North","General Recreation",0.5,3378.5464678908593,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":195350.91878946641},6757.0929357817186,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":576595.0851438496},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":771946},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P868=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q868=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R868=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S868=\"y\",1,\"\"))","v":""},1,null,"",771946,"","",771946]
[null,"D0505 North Local","EXIT-PK-4928","Local","North","General Recreation",0.5,6356.5483249290846,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":367541.94959459529},12713.096649858169,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1084831.7634422069},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1452374},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P869=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q869=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R869=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S869=\"y\",1,\"\"))","v":""},1,null,"",1452374,"","",1452374]
[null,"D0505 North District","EXIT-PK-4929","District","North","General Outdoor Sport",0.5,32657.827540774841,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6642487.5764145255},65315.655081549681,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5045572.9916883372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11688061},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P870=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q870=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R870=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S870=\"y\",1,\"\"))","v":0.25},1,null,2922015.25,2922015.25,2922015.25,2922015.25,11688061]
[null,"D0505 North District","EXIT-PK-4932","District","North","Specialised Outdoor Sport",0.5,1144.4245056699231,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232771.93045267818},2288.8490113398461,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":176811.43577676688},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":409583},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P871=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q871=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R871=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S871=\"y\",1,\"\"))","v":0.25},1,null,102395.75,102395.75,102395.75,102395.75,409583]
[null,"D0505 North Local","EXIT-PK-4933","Local","North","General Recreation",0.5,1457.677634124153,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84284.371350611182},2915.3552682483059,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":248772.59127496849},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":333057},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P872=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q872=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R872=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S872=\"y\",1,\"\"))","v":""},1,null,"",333057,"","",333057]
[null,"D0505 North District","EXIT-PK-4935","District","North","Specialised Outdoor Sport",0.5,10656.174355728424,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2167428.4880602229},21312.348711456849,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1646358.9152357173},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3813787},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P873=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q873=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R873=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S873=\"y\",1,\"\"))","v":0.25},1,null,953446.75,953446.75,953446.75,953446.75,3813787]
[null,"D0507 North Local","EXIT-PK-4938","Local","North","General Recreation",0.5,301.13464106660712,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17411.904607729735},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17412},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P874=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q874=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R874=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S874=\"y\",1,\"\"))","v":""},1,null,"",17412,"","",17412]
[null,"D0508 West District","EXIT-PK-4941","District","West","General Outdoor Sport",0.5,14350.98930026925,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4063391.1274144417},28701.978600538499,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2172076.8616004791},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6235468},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P875=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q875=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R875=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S875=\"y\",1,\"\"))","v":0.25},1,null,1558867,1558867,1558867,1558867,6235468]
[null,"D0508 West District","EXIT-PK-4943","District","West","Access Recreation Corridor",0.5,6216.8661657638004,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1760266.0199749237},12433.732331527601,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":940946.36040660203},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2701212},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P876=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q876=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R876=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S876=\"y\",1,\"\"))","v":0.25},1,null,675303,675303,675303,675303,2701212]
[null,"D0509 West Local","EXIT-PK-4944","Local","West","General Recreation",0.5,6529.2977362582451,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":252591.25488019103},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":252591},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P877=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q877=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R877=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S877=\"y\",1,\"\"))","v":1},1,null,"","","",252591,252591]
[null,"D0509 West District","EXIT-PK-4945","District","West","Access Recreation Corridor",0.5,2452.6912893903068,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":694463.90176099399},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":694464},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P878=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q878=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R878=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S878=\"y\",1,\"\"))","v":0.25},1,null,173616,173616,173616,173616,694464]
[null,"D0510 West District","EXIT-PK-4948","District","West","Access Recreation Corridor",0.5,5566.9521287741254,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1576247.0038478335},11133.904257548251,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":842579.39683091699},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2418826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P879=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q879=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R879=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S879=\"y\",1,\"\"))","v":0.25},1,null,604706.5,604706.5,604706.5,604706.5,2418826]
[null,"D0512 North District","EXIT-PK-4949","District","North","General Recreation",0.5,19094.389824481033,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3883731.9178678575},38188.779648962067,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2950047.349931112},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6833779},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P880=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q880=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R880=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S880=\"y\",1,\"\"))","v":0.25},1,null,1708444.75,1708444.75,1708444.75,1708444.75,6833779]
[null,"D0512 North District","EXIT-PK-4950","District","North","Specialised Outdoor Sport",0.5,4669.4231745815623,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":949744.29598706251},9338.8463491631246,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":721417.10672630253},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1671161},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P881=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q881=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R881=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S881=\"y\",1,\"\"))","v":0.25},1,null,417790.25,417790.25,417790.25,417790.25,1671161]
[null,"D0512 North Local","EXIT-PK-4951","Local","North","General Outdoor Sport",0.5,12631.632418337625,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":730373.55625702708},25263.264836675251,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2155760.5434694514},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2886134},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P882=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q882=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R882=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S882=\"y\",1,\"\"))","v":""},1,null,"",2886134,"","",2886134]
[null,"D0513 North Local","EXIT-PK-4952","Local","North","Access Recreation Corridor",0.5,2559.7047910000178,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":148004.6781963651},5119.4095820000357,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":436848.57258486963},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":584853},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P883=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q883=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R883=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S883=\"y\",1,\"\"))","v":""},1,null,"",584853,"","",584853]
[null,"D0514 North District","EXIT-PK-4953","District","North","Access Recreation Corridor",0.5,15387.607145114131,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3129785.322203429},30775.214290228261,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2377356.3909345167},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5507142},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P884=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q884=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R884=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S884=\"y\",1,\"\"))","v":0.25},1,null,1376785.5,1376785.5,1376785.5,1376785.5,5507142]
[null,"D0516 East District","EXIT-PK-4958","District","East","General Recreation",0.5,31721.447767845431,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4693476.1796118561},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4693476},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P885=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q885=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R885=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S885=\"y\",1,\"\"))","v":0.25},1,null,1173369,1173369,1173369,1173369,4693476]
[null,"D0516 East District","EXIT-PK-4959","District","East","General Outdoor Sport",0.5,77534.740936812697,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11471968.8187808},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11471969},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P886=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q886=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R886=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S886=\"y\",1,\"\"))","v":0.25},1,null,2867992.25,2867992.25,2867992.25,2867992.25,11471969]
[null,"D0517 East Metropolitan","EXIT-PK-4962","Metropolitan","East","General Recreation",0.5,9182.7030769461744,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1868976.7236690861},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1868977},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P887=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q887=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R887=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S887=\"y\",1,\"\"))","v":0.25},1,null,467244.25,467244.25,467244.25,467244.25,1868977]
[null,"D0518 East Metropolitan","EXIT-PK-4963","Metropolitan","East","General Recreation",0.5,12955.355776991901,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2636833.4237920409},25910.711553983801,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2922445.5239420705},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5559279},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P888=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q888=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R888=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S888=\"y\",1,\"\"))","v":0.25},1,null,1389819.75,1389819.75,1389819.75,1389819.75,5559279]
[null,"D0520 East District","EXIT-PK-4964","District","East","General Recreation",0.5,7999.5869758440103,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1183611.517123617},15999.173951688021,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2516065.6007503741},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3699677},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P889=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q889=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R889=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S889=\"y\",1,\"\"))","v":0.25},1,null,924919.25,924919.25,924919.25,924919.25,3699677]
[null,"D0521 East Local","EXIT-PK-4966","Local","East","General Recreation",0.5,5339.218628055085,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":297982.88712213788},10678.43725611017,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":706119.38000659412},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1004102},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P890=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q890=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R890=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S890=\"y\",1,\"\"))","v":""},1,null,1004102,"","","",1004102]
[null,"D0522 East District","EXIT-PK-4968","District","East","Specialised Outdoor Sport",0.5,192466.55594997574,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28477174.255546268},384933.11189995147,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":60535435.414718859},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":89012610},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P891=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q891=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R891=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S891=\"y\",1,\"\"))","v":0.25},1,null,22253152.5,22253152.5,22253152.5,22253152.5,89012610]
[null,"D0523 East Local","EXIT-PK-4969","Local","East","General Recreation",0.5,2651.1324116162555,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147960.24384644048},5302.2648232325109,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":350616.09295586671},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":498576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P892=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q892=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R892=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S892=\"y\",1,\"\"))","v":""},1,null,498576,"","","",498576]
[null,"D0524 East District","EXIT-PK-4970","District","East","General Recreation",0.5,15511.55752949962,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2295075.7577711367},31023.115058999239,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4878763.9201731067},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7173840},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P893=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q893=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R893=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S893=\"y\",1,\"\"))","v":0.25},1,null,1793460,1793460,1793460,1793460,7173840]
[null,"D0524 East District","EXIT-PK-4971","District","East","General Outdoor Sport",0.5,22708.898985010994,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3359987.7669959283},45417.797970021988,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7142503.6992079085},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10502491},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P894=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q894=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R894=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S894=\"y\",1,\"\"))","v":0.25},1,null,2625622.75,2625622.75,2625622.75,2625622.75,10502491]
[null,"D0526 East Local","EXIT-PK-4975","Local","East","General Recreation",0.5,24251.12995258527,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1353460.5384529606},48502.25990517054,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3207246.9849051069},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4560708},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P895=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q895=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R895=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S895=\"y\",1,\"\"))","v":""},1,null,4560708,"","","",4560708]
[null,"D0527 East Local","EXIT-PK-4979","Local","East","Access Recreation Corridor",0.5,8123.3387338248303,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":453365.20146543829},16246.677467649661,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1074323.287713245},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1527688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P896=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q896=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R896=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S896=\"y\",1,\"\"))","v":""},1,null,1527688,"","","",1527688]
[null,"D0528 East Local","EXIT-PK-4980","Local","East","General Recreation",0.5,17991.98942376034,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1004136.6213010903},35983.978847520681,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2379466.6040148106},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3383603},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P897=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q897=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R897=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S897=\"y\",1,\"\"))","v":""},1,null,3383603,"","","",3383603]
[null,"D0529 East Local","EXIT-PK-4981","Local","East","Access Recreation Corridor",0.5,17831.620554542784,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":995186.40180588909},35663.241109085568,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2358257.589289465},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3353444},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P898=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q898=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R898=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S898=\"y\",1,\"\"))","v":""},1,null,3353444,"","","",3353444]
[null,"D0529 East Local","EXIT-PK-4982","Local","East","Access Recreation Corridor",0.5,10604.314821655546,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":591828.98596906778},21208.629643311091,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1402435.9609319405},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1994265},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P899=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q899=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R899=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S899=\"y\",1,\"\"))","v":""},1,null,1994265,"","","",1994265]
[null,"D0529 East Local","EXIT-PK-4983","Local","East","General Recreation",0.5,10151.720414955706,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":566569.59926871886},20303.440829911411,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1342579.6965388567},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1909149},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P900=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q900=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R900=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S900=\"y\",1,\"\"))","v":""},1,null,1909149,"","","",1909149]
[null,"D0529 East Local","EXIT-PK-4984","Local","East","Access Recreation Corridor",0.5,848.35213325551751,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47346.706620213648},1696.704266511035,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":112195.79569452259},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":159543},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P901=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q901=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R901=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S901=\"y\",1,\"\"))","v":""},1,null,159543,"","","",159543]
[null,"D0529 East Local","EXIT-PK-4985","Local","East","Access Recreation Corridor",0.5,3720.6512861123779,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":207650.31167384956},7441.3025722247557,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":492061.50981823099},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":699712},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P902=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q902=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R902=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S902=\"y\",1,\"\"))","v":""},1,null,699712,"","","",699712]
[null,"D0530 East Metropolitan","EXIT-PK-4986","Metropolitan","East","Access Recreation Corridor",0.5,3277.257542464175,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":667027.78179902572},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":667028},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P903=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q903=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R903=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S903=\"y\",1,\"\"))","v":0.25},1,null,166757,166757,166757,166757,667028]
[null,"D0530 East Metropolitan","EXIT-PK-4987","Metropolitan","East","General Recreation",0.5,13671.62185294017,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2782616.7092455337},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2782617},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P904=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q904=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R904=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S904=\"y\",1,\"\"))","v":0.25},1,null,695654.25,695654.25,695654.25,695654.25,2782617]
[null,"D0532 East District","EXIT-PK-4988","District","East","Access Recreation Corridor",0.5,2406.2762488332578,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":356030.41633278388},4812.5524976665156,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":756832.68572165666},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1112863},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P905=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q905=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R905=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S905=\"y\",1,\"\"))","v":0.25},1,null,278215.75,278215.75,278215.75,278215.75,1112863]
[null,"D0532 East District","EXIT-PK-4989","District","East","General Recreation",0.5,6907.6756765326154,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1022053.3275014554},13815.351353065231,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2172632.8125871848},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3194686},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P906=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q906=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R906=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S906=\"y\",1,\"\"))","v":0.25},1,null,798671.5,798671.5,798671.5,798671.5,3194686]
[null,"D0532 East District","EXIT-PK-4991","District","East","Access Recreation Corridor",0.5,9781.030233821215,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1447192.2199287857},19562.06046764243,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3076373.040949462},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4523565},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P907=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q907=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R907=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S907=\"y\",1,\"\"))","v":0.25},1,null,1130891.25,1130891.25,1130891.25,1130891.25,4523565]
[null,"D0533 East Local","EXIT-PK-4992","Local","East","Access Recreation Corridor",0.5,11762.427701107385,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":656463.50339059916},23524.855402214769,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1555598.0629891981},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2212062},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P908=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q908=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R908=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S908=\"y\",1,\"\"))","v":""},1,null,2212062,"","","",2212062]
[null,"D0534 East Local","EXIT-PK-4993","Local","East","General Recreation",0.5,5052.9461584109849,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":282005.961854478},10105.89231682197,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":668259.43216406065},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":950265},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P909=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q909=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R909=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S909=\"y\",1,\"\"))","v":""},1,null,950265,"","","",950265]
[null,"D0534 East Local","EXIT-PK-4994","Local","East","General Outdoor Sport",0.5,5949.4149256583696,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":332038.06769025413},11898.829851316739,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":786818.72224403755},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1118857},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P910=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q910=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R910=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S910=\"y\",1,\"\"))","v":""},1,null,1118857,"","","",1118857]
[null,"D0536 East Local","EXIT-PK-4996","Local","East","General Recreation",0.5,4346.4755806965168,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":242577.693959989},8692.9511613930335,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":574827.67724258115},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":817405},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P911=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q911=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R911=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S911=\"y\",1,\"\"))","v":""},{"$f":"SUM(U911:X911)","v":1},null,{"$f":"IF(U911=\"\",\"\",(U911/$Y911)*$O911)","v":817405},{"$f":"IF(V911=\"\",\"\",(V911/$Y911)*$O911)","v":""},{"$f":"IF(W911=\"\",\"\",(W911/$Y911)*$O911)","v":""},{"$f":"IF(X911=\"\",\"\",(X911/$Y911)*$O911)","v":""},{"$f":"SUM(AA911:AD911)","v":817405}]
[null,"D0538 South Local","EXIT-PK-5002","Local","South","Access Recreation Corridor",0.5,1138.5763538174031,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":81956.467717628795},2277.1527076348061,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":88871.565474973686},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":170828},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P912=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q912=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R912=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S912=\"y\",1,\"\"))","v":""},1,null,"","",170828,"",170828]
[null,"D0538 South Local","EXIT-PK-5003","Local","South","Access Recreation Corridor",0.5,607.89435556999501,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":43757.165657764031},1215.78871113999,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":47449.187612032409},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":91206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P913=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q913=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R913=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S913=\"y\",1,\"\"))","v":""},1,null,"","",91206,"",91206]
[null,"D0538 South Local","EXIT-PK-5005","Local","South","Access Recreation Corridor",0.5,1888.7452414212289,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":135954.77183973635},3777.4904828424578,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":147425.99020761964},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":283381},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P914=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q914=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R914=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S914=\"y\",1,\"\"))","v":""},1,null,"","",283381,"",283381]
[null,"D0538 South Local","EXIT-PK-5006","Local","South","General Recreation",0.5,2314.6941369059355,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":166615.22494427228},4629.3882738118709,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":180673.42682189937},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":347289},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P915=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q915=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R915=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S915=\"y\",1,\"\"))","v":""},1,null,"","",347289,"",347289]
[null,"D0539 South Local","EXIT-PK-5008","Local","South","General Recreation",0.5,3615.6847539484988,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":260262.51978672823},7231.3695078969977,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":282222.2359265078},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":542485},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P916=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q916=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R916=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S916=\"y\",1,\"\"))","v":""},1,null,"","",542485,"",542485]
[null,"D0539 South Local","EXIT-PK-5009","Local","South","Access Recreation Corridor",0.5,5948.7828699786351,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":428202.49130237568},11897.56573995727,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":464332.18514785159},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":892535},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P917=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q917=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R917=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S917=\"y\",1,\"\"))","v":""},1,null,"","",892535,"",892535]
[null,"D0540 South Local","EXIT-PK-5011","Local","South","General Recreation",0.5,6559.8365587223598,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":472187.07059506536},13119.67311744472,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":512027.97447795497},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":984215},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P918=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q918=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R918=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S918=\"y\",1,\"\"))","v":""},1,null,"","",984215,"",984215]
[null,"D0541 South Local","EXIT-PK-5012","Local","South","General Recreation",0.5,7293.50271313751,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":524997.48273672233},14587.00542627502,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":569294.27854291257},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1094292},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P919=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q919=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R919=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S919=\"y\",1,\"\"))","v":""},1,null,"","",1094292,"",1094292]
[null,"D0542 South District","EXIT-PK-5013","District","South","General Outdoor Sport",0.5,14500.25071356853,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3283429.4223294663},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3283429},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P920=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q920=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R920=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S920=\"y\",1,\"\"))","v":0.25},1,null,820857.25,820857.25,820857.25,820857.25,3283429]
[null,"D0542 South Local","EXIT-PK-5014","Local","South","General Recreation",0.5,1856.7743566052445,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133653.45864230325},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133653},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P921=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q921=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R921=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S921=\"y\",1,\"\"))","v":""},1,null,"","",133653,"",133653]
[null,"D0542 South Local","EXIT-PK-5015","Local","South","General Recreation",0.5,1707.4218030303759,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":122902.83335962925},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122903},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P922=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q922=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R922=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S922=\"y\",1,\"\"))","v":""},1,null,"","",122903,"",122903]
[null,"D0543 South Local","EXIT-PK-5016","Local","South","General Recreation",0.5,3470.1590313011175,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":249787.35564841921},6940.3180626022349,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":270863.22715631186},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":520651},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P923=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q923=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R923=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S923=\"y\",1,\"\"))","v":""},1,null,"","",520651,"",520651]
[null,"D0545 South District","EXIT-PK-5019","District","South","Visitor Node",0.5,3521.6228334164043,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":797434.48951311363},7043.2456668328086,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":987078.90873616771},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1784513},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P924=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q924=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R924=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S924=\"y\",1,\"\"))","v":0.25},1,null,446128.25,446128.25,446128.25,446128.25,1784513]
[null,"D0545 South District","EXIT-PK-5020","District","South","Visitor Node",0.5,2320.5270031334908,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":525458.95846261608},4641.0540062669816,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":650422.65179877565},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1175882},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P925=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q925=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R925=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S925=\"y\",1,\"\"))","v":0.25},1,null,293970.5,293970.5,293970.5,293970.5,1175882]
[null,"D0546 East Metropolitan","EXIT-PK-5032","Metropolitan","East","Visitor Node",0.5,9942.5345443531696,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2023626.9736657653},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2023627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P926=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q926=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R926=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S926=\"y\",1,\"\"))","v":0.25},1,null,505906.75,505906.75,505906.75,505906.75,2023627]
[null,"D0547 South Local","EXIT-PK-5033","Local","South","General Recreation",0.5,2803.6911876106756,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":201813.98071127103},5607.3823752213511,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":218842.08653722735},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":420656},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P927=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q927=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R927=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S927=\"y\",1,\"\"))","v":""},1,null,"","",420656,"",420656]
[null,"D0547 South District","EXIT-PK-5034","District","South","General Outdoor Sport",0.5,21919.648235263026,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4963474.0367232226},43839.296470526053,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6143878.4002187196},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11107352},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P928=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q928=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R928=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S928=\"y\",1,\"\"))","v":0.25},1,null,2776838,2776838,2776838,2776838,11107352]
[null,"D0547 South Local","EXIT-PK-5035","Local","South","Access Recreation Corridor",0.5,22595.390212377191,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1626450.7534335302},45190.780424754383,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1763682.9484111194},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3390134},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P929=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q929=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R929=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S929=\"y\",1,\"\"))","v":""},1,null,"","",3390134,"",3390134]
[null,"D0548 South Local","EXIT-PK-5036","Local","South","General Recreation",0.5,2415.3432829798053,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":173860.10444958907},4830.6865659596106,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":188529.59487361935},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":362390},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P930=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q930=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R930=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S930=\"y\",1,\"\"))","v":""},1,null,"","",362390,"",362390]
[null,"D0548 South Local","EXIT-PK-5037","Local","South","General Recreation",0.5,384.71194314369308,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27692.154191618516},769.42388628738615,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30028.686727479871},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":57721},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P931=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q931=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R931=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S931=\"y\",1,\"\"))","v":""},1,null,"","",57721,"",57721]
[null,"D0548 South Local","EXIT-PK-5038","Local","South","General Recreation",0.5,1568.5524809550825,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":112906.80711731891},3137.104961910165,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":122433.34761411003},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":235340},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P932=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q932=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R932=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S932=\"y\",1,\"\"))","v":""},1,null,"","",235340,"",235340]
[null,"D0548 South Local","EXIT-PK-5039","Local","South","General Recreation",0.5,392.33990054393576,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28241.226234374724},784.67980108787151,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30624.086863152013},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":58865},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P933=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q933=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R933=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S933=\"y\",1,\"\"))","v":""},1,null,"","",58865,"",58865]
[null,"D0548 South Local","EXIT-PK-5040","Local","South","General Recreation",0.5,383.51626051673031,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27606.087126999926},767.03252103346063,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":29935.35773244749},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":57541},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P934=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q934=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R934=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S934=\"y\",1,\"\"))","v":""},1,null,"","",57541,"",57541]
[null,"D0548 South Local","EXIT-PK-5041","Local","South","Access Recreation Corridor",0.5,4847.8643814560201,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":348956.69433686591},9695.7287629120401,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":378400.00395744754},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":727357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P935=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q935=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R935=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S935=\"y\",1,\"\"))","v":""},1,null,"","",727357,"",727357]
[null,"D0548 South Local","EXIT-PK-5042","Local","South","General Recreation",0.5,3817.8061709956341,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":274811.52858681924},7635.6123419912683,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":297998.82103542332},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":572810},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P936=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q936=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R936=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S936=\"y\",1,\"\"))","v":""},1,null,"","",572810,"",572810]
[null,"D0548 South Local","EXIT-PK-5043","Local","South","General Recreation",0.5,1988.3839525919516,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":143126.9186949828},3976.7679051839032,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":155203.28877346619},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":298330},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P937=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q937=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R937=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S937=\"y\",1,\"\"))","v":""},1,null,"","",298330,"",298330]
[null,"D0549 South Local","EXIT-PK-5044","Local","South","General Recreation",0.5,8727.4718222792853,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":628216.77286814409},17454.943644558571,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":681222.72246756207},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1309439},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P938=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q938=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R938=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S938=\"y\",1,\"\"))","v":""},1,null,"","",1309439,"",1309439]
[null,"D0549 South Local","EXIT-PK-5045","Local","South","Access Recreation Corridor",0.5,32279.574667886591,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2323533.1652001846},64559.149335773182,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2519581.8655315698},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4843115},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P939=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q939=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R939=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S939=\"y\",1,\"\"))","v":""},1,null,"","",4843115,"",4843115]
[null,"D0551 South Local","EXIT-PK-5046","Local","South","General Recreation",0.5,5566.4289489789398,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":400680.07115193421},11132.85789795788,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":434487.5538143373},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":835168},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P940=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q940=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R940=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S940=\"y\",1,\"\"))","v":""},1,null,"","",835168,"",835168]
[null,"D0553 South District","EXIT-PK-5048","District","South","Access Recreation Corridor",0.5,49163.592955281441,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11132579.070908617},98327.185910562883,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13780108.767857438},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":24912688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P941=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q941=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R941=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S941=\"y\",1,\"\"))","v":0.25},1,null,6228172,6228172,6228172,6228172,24912688]
[null,"D0553 South District","EXIT-PK-5049","District","South","Specialised Outdoor Sport",0.5,4676.549994229239,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1058955.6104487565},9353.099988458478,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1310794.5067688366},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2369750},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P942=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q942=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R942=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S942=\"y\",1,\"\"))","v":0.25},1,null,592437.5,592437.5,592437.5,592437.5,2369750]
[null,"D0553 South District","EXIT-PK-5050","District","South","General Recreation",0.5,2949.0614756657847,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":667783.9858588475},5898.1229513315693,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":826595.15822484368},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1494379},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P943=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q943=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R943=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S943=\"y\",1,\"\"))","v":0.25},1,null,373594.75,373594.75,373594.75,373594.75,1494379]
[null,"D0553 South District","EXIT-PK-5052","District","South","General Outdoor Sport",0.5,12082.014690629811,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2735845.2829446159},24164.029381259621,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3386479.0297806081},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6122324},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P944=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q944=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R944=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S944=\"y\",1,\"\"))","v":0.25},1,null,1530581,1530581,1530581,1530581,6122324]
[null,"D0553 South District","EXIT-PK-5053","District","South","Specialised Outdoor Sport",0.5,4638.8114998243746,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1050410.1249029515},9277.6229996487491,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1300216.7494005493},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2350627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P945=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q945=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R945=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S945=\"y\",1,\"\"))","v":0.25},1,null,587656.75,587656.75,587656.75,587656.75,2350627]
[null,"D0553 South District","EXIT-PK-5054","District","South","General Recreation",0.5,740.427251595538,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":167661.97157600903},1480.854503191076,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":207535.03656563358},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":375197},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P946=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q946=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R946=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S946=\"y\",1,\"\"))","v":0.25},1,null,93799.25,93799.25,93799.25,93799.25,375197]
[null,"D0553 South District","EXIT-PK-5055","District","South","General Outdoor Sport",0.5,9697.7893223943993,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2195962.4989729542},19395.578644788799,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2718202.3045369242},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4914165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P947=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q947=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R947=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S947=\"y\",1,\"\"))","v":0.25},1,null,1228541.25,1228541.25,1228541.25,1228541.25,4914165]
[null,"D0554 South Local","EXIT-PK-5056","Local","South","General Recreation",0.5,4418.036819519285,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":318017.04888761166},8836.07363903857,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":344849.81807352835},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":662867},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P948=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q948=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R948=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S948=\"y\",1,\"\"))","v":""},1,null,"","",662867,"",662867]
[null,"D0555 South Local","EXIT-PK-5058","Local","South","General Recreation",0.5,3766.8680786401078,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":271144.92677505984},7533.7361572802156,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":294022.84876552108},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":565168},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P949=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q949=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R949=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S949=\"y\",1,\"\"))","v":""},1,null,"","",565168,"",565168]
[null,"D0556 East District","EXIT-PK-5059","District","East","General Recreation",0.5,9155.1691294173743,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1354590.3876680725},18310.338258834749,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2879524.4285906972},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4234115},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P950=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q950=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R950=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S950=\"y\",1,\"\"))","v":0.25},1,null,1058528.75,1058528.75,1058528.75,1058528.75,4234115]
[null,"D0556 East District","EXIT-PK-5063","District","East","General Recreation",0.5,1565.2727770795941,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":231596.31765813832},3130.5455541591882,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":492316.54110310558},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":723913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P951=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q951=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R951=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S951=\"y\",1,\"\"))","v":0.25},1,null,180978.25,180978.25,180978.25,180978.25,723913]
[null,"D0556 East District","EXIT-PK-5064","District","East","General Recreation",0.5,1393.9030795623589,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":206240.6151350103},2787.8061591247179,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":438416.58323826588},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":644657},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P952=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q952=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R952=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S952=\"y\",1,\"\"))","v":0.25},1,null,161164.25,161164.25,161164.25,161164.25,644657]
[null,"D0556 East District","EXIT-PK-5065","District","East","Specialised Outdoor Sport",0.5,6721.9261236180746,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":994569.99482514348},13443.852247236149,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2114210.0387796997},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3108780},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P953=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q953=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R953=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S953=\"y\",1,\"\"))","v":0.25},1,null,777195,777195,777195,777195,3108780]
[null,"D0557 South Local","EXIT-PK-5066","Local","South","Access Recreation Corridor",0.5,6563.6990754554554,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":472465.1004583094},13127.398150910911,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":512329.4631814509},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":984795},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P954=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q954=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R954=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S954=\"y\",1,\"\"))","v":""},1,null,"","",984795,"",984795]
[null,"D0557 South Local","EXIT-PK-5067","Local","South","Access Recreation Corridor",0.5,3964.4577092143913,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":285367.7306522046},7928.9154184287827,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":309445.70532835327},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":594813},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P955=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q955=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R955=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S955=\"y\",1,\"\"))","v":""},1,null,"","",594813,"",594813]
[null,"D0557 South Local","EXIT-PK-5068","Local","South","Access Recreation Corridor",0.5,9937.8778783259804,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":715343.65243578574},19875.755756651961,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":775700.95460420975},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1491045},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P956=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q956=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R956=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S956=\"y\",1,\"\"))","v":""},1,null,"","",1491045,"",1491045]
[null,"D0557 South Local","EXIT-PK-5069","Local","South","Access Recreation Corridor",0.5,11898.719131121879,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":856488.00546521321},23797.438262243759,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":928754.39823108073},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1785242},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P957=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q957=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R957=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S957=\"y\",1,\"\"))","v":""},1,null,"","",1785242,"",1785242]
[null,"D0558 South Local","EXIT-PK-5070","Local","South","General Recreation",0.5,1058.6897550121639,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":76206.108126810577},2117.3795100243278,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":82636.017834721759},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":158842},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P958=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q958=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R958=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S958=\"y\",1,\"\"))","v":""},1,null,"","",158842,"",158842]
[null,"D0558 South District","EXIT-PK-5071","District","South","Access Recreation Corridor",0.5,9155.7575564725994,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2073225.1006189056},18311.515112945199,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2566275.721448699},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4639501},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P959=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q959=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R959=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S959=\"y\",1,\"\"))","v":0.25},1,null,1159875.25,1159875.25,1159875.25,1159875.25,4639501]
[null,"D0558 South District","EXIT-PK-5072","District","South","Access Recreation Corridor",0.5,43730.404679708001,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9902290.6715239007},87460.809359416002,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":12257235.420058174},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":22159526},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P960=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q960=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R960=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S960=\"y\",1,\"\"))","v":0.25},1,null,5539881.5,5539881.5,5539881.5,5539881.5,22159526]
[null,"D0559 South District","EXIT-PK-5074","District","South","Access Recreation Corridor",0.5,18440.457869960701,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4175647.9337835531},36880.915739921402,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5168692.927066735},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9344341},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P961=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q961=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R961=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S961=\"y\",1,\"\"))","v":0.25},1,null,2336085.25,2336085.25,2336085.25,2336085.25,9344341]
[null,"D0559 South District","EXIT-PK-5076","District","South","General Recreation",0.5,28175.005646572321,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6379933.9984989418},56350.011293144642,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7897198.2926047612},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14277132},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P962=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q962=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R962=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S962=\"y\",1,\"\"))","v":0.25},1,null,3569283,3569283,3569283,3569283,14277132]
[null,"D0559 South District","EXIT-PK-5078","District","South","General Outdoor Sport",0.5,88238.78039194805,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":19980744.70935053},176477.5607838961,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":24732529.057632819},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44713274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P963=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q963=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R963=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S963=\"y\",1,\"\"))","v":0.25},1,null,11178318.5,11178318.5,11178318.5,11178318.5,44713274]
[null,"D0561 South Local","EXIT-PK-5079","Local","South","General Recreation",0.5,919.15782409897145,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66162.386286703375},1838.3156481979429,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":71744.854416102244},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":137907},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P964=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q964=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R964=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S964=\"y\",1,\"\"))","v":""},1,null,"","",137907,"",137907]
[null,"D0562 South District","EXIT-PK-5080","District","South","General Outdoor Sport",0.5,13807.898523391636,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3126653.5432949169},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3126654},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P965=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q965=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R965=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S965=\"y\",1,\"\"))","v":0.25},1,null,781663.5,781663.5,781663.5,781663.5,3126654]
[null,"D0562 South Local","EXIT-PK-5081","Local","South","Access Recreation Corridor",0.5,11818.90922518116,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":850743.1663441062},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":850743},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P966=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q966=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R966=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S966=\"y\",1,\"\"))","v":""},1,null,"","",850743,"",850743]
[null,"D0563 South District","EXIT-PK-5083","District","South","General Recreation",0.5,38916.439526472641,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8812218.8421167657},77832.879052945282,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10907924.691759735},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19720144},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P967=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q967=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R967=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S967=\"y\",1,\"\"))","v":0.25},1,null,4930036,4930036,4930036,4930036,19720144]
[null,"D0563 South District","EXIT-PK-5084","District","South","General Outdoor Sport",0.5,32272.652946920822,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7307803.1763541466},64545.305893841643,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9045731.6299155746},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16353535},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P968=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q968=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R968=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S968=\"y\",1,\"\"))","v":0.25},1,null,4088383.75,4088383.75,4088383.75,4088383.75,16353535]
[null,"D0563 South District","EXIT-PK-5085","District","South","General Outdoor Sport",0.5,33138.834033834282,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7503940.7826629588},66277.668067668565,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9288514.3248497173},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16792455},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P969=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q969=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R969=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S969=\"y\",1,\"\"))","v":0.25},1,null,4198113.75,4198113.75,4198113.75,4198113.75,16792455]
[null,"D0563 South District","EXIT-PK-5086","District","South","Specialised Outdoor Sport",0.5,26304.050754199689,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5956275.9209376248},52608.101508399377,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7372786.6219585417},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13329063},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P970=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q970=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R970=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S970=\"y\",1,\"\"))","v":0.25},1,null,3332265.75,3332265.75,3332265.75,3332265.75,13329063]
[null,"D0564 South District","EXIT-PK-5087","District","South","Specialised Outdoor Sport",0.5,28068.869486562955,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6355900.5802200623},56137.73897312591,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7867449.2905238494},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14223350},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P971=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q971=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R971=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S971=\"y\",1,\"\"))","v":0.25},1,null,3555837.5,3555837.5,3555837.5,3555837.5,14223350]
[null,"D0564 South District","EXIT-PK-5088","District","South","General Outdoor Sport",0.5,105330.26734011596,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23850932.351310525},210660.53468023191,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":29523117.682113491},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":53374050},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P972=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q972=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R972=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S972=\"y\",1,\"\"))","v":0.25},1,null,13343512.5,13343512.5,13343512.5,13343512.5,53374050]
[null,"D0564 South District","EXIT-PK-5089","District","South","General Recreation",0.5,67211.798488901404,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15219405.584458832},134423.59697780281,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":18838856.92615721},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":34058263},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P973=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q973=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R973=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S973=\"y\",1,\"\"))","v":0.25},1,null,8514565.75,8514565.75,8514565.75,8514565.75,34058263]
[null,"D0565 South Local","EXIT-PK-5090","Local","South","General Recreation",0.5,6265.288085825985,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":450985.02092200494},12530.57617165197,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":489036.99648443016},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":940022},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P974=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q974=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R974=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S974=\"y\",1,\"\"))","v":""},1,null,"","",940022,"",940022]
[null,"D0565 South District","EXIT-PK-5091","District","South","General Outdoor Sport",0.5,13380.969099864271,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3029979.8610146381},26761.938199728542,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3750564.1579774064},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6780544},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P975=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q975=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R975=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S975=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U975:X975)","v":1},null,{"$f":"IF(U975=\"\",\"\",(U975/$Y975)*$O975)","v":1695136},{"$f":"IF(V975=\"\",\"\",(V975/$Y975)*$O975)","v":1695136},{"$f":"IF(W975=\"\",\"\",(W975/$Y975)*$O975)","v":1695136},{"$f":"IF(X975=\"\",\"\",(X975/$Y975)*$O975)","v":1695136},{"$f":"SUM(AA975:AD975)","v":6780544}]
[null,"D0566 South Local","EXIT-PK-5093","Local","South","General Outdoor Sport",0.5,3030.377963565149,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":218131.241625075},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":218131},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P976=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q976=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R976=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S976=\"y\",1,\"\"))","v":""},1,null,"","",218131,"",218131]
[null,"D0566 South Local","EXIT-PK-5094","Local","South","General Recreation",0.5,10061.622376774571,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":724250.97073581291},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":724251},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P977=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q977=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R977=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S977=\"y\",1,\"\"))","v":""},1,null,"","",724251,"",724251]
[null,"D0567 South District","EXIT-PK-5095","District","South","Access Recreation Corridor",0.5,26663.387787490014,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6037644.0166308936},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6037644},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P978=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q978=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R978=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S978=\"y\",1,\"\"))","v":0.25},1,null,1509411,1509411,1509411,1509411,6037644]
[null,"D0567 South District","EXIT-PK-5096","District","South","General Recreation",0.5,64333.0898637789,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14567552.262419637},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14567552},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P979=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q979=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R979=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S979=\"y\",1,\"\"))","v":0.25},1,null,3641888,3641888,3641888,3641888,14567552]
[null,"D0568 South Local","EXIT-PK-5100","Local","South","General Recreation",0.5,3091.6613777623197,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":222542.51552904892},6183.3227555246394,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":241319.59673941691},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":463862},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P980=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q980=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R980=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S980=\"y\",1,\"\"))","v":""},1,null,"","",463862,"",463862]
[null,"D0569 South Local","EXIT-PK-5101","Local","South","Access Recreation Corridor",0.5,28701.09014664574,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2065948.3750718762},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2065948},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P981=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q981=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R981=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S981=\"y\",1,\"\"))","v":""},1,null,"","",2065948,"",2065948]
[null,"D0569 South Local","EXIT-PK-5102","Local","South","General Recreation",0.5,7068.9144893610801,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":508831.27881901438},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":508831},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P982=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q982=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R982=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S982=\"y\",1,\"\"))","v":""},1,null,"","",508831,"",508831]
[null,"D0570 South District","EXIT-PK-5106","District","South","General Recreation",0.5,24666.748428954816,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5585526.0122531541},49333.496857909631,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6913865.6446356969},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12499392},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P983=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q983=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R983=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S983=\"y\",1,\"\"))","v":0.25},1,null,3124848,3124848,3124848,3124848,12499392]
[null,"D0571 South Local","EXIT-PK-5110","Local","South","Access Recreation Corridor",0.5,15257.576652968975,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1098263.7081964538},30515.153305937951,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1190929.9872226422},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2289194},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P984=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q984=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R984=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S984=\"y\",1,\"\"))","v":""},1,null,"","",2289194,"",2289194]
[null,"D0571 South Local","EXIT-PK-5111","Local","South","General Recreation",0.5,1783.3466923658759,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":128368.02304227688},3566.6933847317518,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":139199.10755549473},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":267567},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P985=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q985=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R985=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S985=\"y\",1,\"\"))","v":""},1,null,"","",267567,"",267567]
[null,"D0572 South District","EXIT-PK-5114","District","South","General Outdoor Sport",0.5,21320.094014133894,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4827711.2827664847},42640.188028267788,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5975828.7951603094},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10803540},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P986=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q986=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R986=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S986=\"y\",1,\"\"))","v":0.25},1,null,2700885,2700885,2700885,2700885,10803540]
[null,"D0572 South District","EXIT-PK-5116","District","South","General Recreation",0.5,8883.3456159959806,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2011540.2788855943},17766.691231991961,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2489921.1276572044},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4501461},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P987=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q987=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R987=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S987=\"y\",1,\"\"))","v":0.25},1,null,1125365.25,1125365.25,1125365.25,1125365.25,4501461]
[null,"D0572 South District","EXIT-PK-5117","District","South","Access Recreation Corridor",0.5,902.05853511129305,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":204261.67749474201},1804.1170702225861,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":252838.81794632776},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":457100},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P988=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q988=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R988=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S988=\"y\",1,\"\"))","v":0.25},1,null,114275,114275,114275,114275,457100]
[null,"D0572 South District","EXIT-PK-5118","District","South","Access Recreation Corridor",0.5,18941.577895059327,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4289121.2982811509},37883.155790118653,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5309152.3206243142},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9598274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P989=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q989=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R989=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S989=\"y\",1,\"\"))","v":0.25},1,null,2399568.5,2399568.5,2399568.5,2399568.5,9598274]
[null,"D0572 South District","EXIT-PK-5121","District","South","General Recreation",0.5,15059.65891781069,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3410101.5325697702},30119.317835621379,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4221085.6737632342},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7631187},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P990=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q990=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R990=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S990=\"y\",1,\"\"))","v":0.25},1,null,1907796.75,1907796.75,1907796.75,1907796.75,7631187]
[null,"D0573 South Local","EXIT-PK-5122","Local","South","General Recreation",0.5,1382.0356571143595,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":99481.040807799742},2764.0713142287191,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":107874.77886589299},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":207356},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P991=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q991=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R991=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S991=\"y\",1,\"\"))","v":""},1,null,"","",207356,"",207356]
[null,"D0574 South Local","EXIT-PK-5123","Local","South","General Recreation",0.5,1140.1231116300464,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82067.805711180015},2280.2462232600928,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":88992.297639979035},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":171060},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P992=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q992=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R992=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S992=\"y\",1,\"\"))","v":""},1,null,"","",171060,"",171060]
[null,"D0574 South District","EXIT-PK-5124","District","South","General Outdoor Sport",0.5,23647.499894406024,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5354727.8906819113},47294.999788812049,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6628179.5337703442},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11982907},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P993=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q993=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R993=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S993=\"y\",1,\"\"))","v":0.25},1,null,2995726.75,2995726.75,2995726.75,2995726.75,11982907]
[null,"D0575 South Local","EXIT-PK-5125","Local","South","General Recreation",0.5,1297.3737302450645,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93386.945797735621},2594.747460490129,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":101266.49304318511},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":194653},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P994=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q994=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R994=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S994=\"y\",1,\"\"))","v":""},1,null,"","",194653,"",194653]
[null,"D0575 South District","EXIT-PK-5126","District","South","Access Recreation Corridor",0.5,5990.2266021723799,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1356423.87573263},11980.45320434476,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1679006.1336064518},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3035430},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P995=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q995=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R995=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S995=\"y\",1,\"\"))","v":0.25},1,null,758857.5,758857.5,758857.5,758857.5,3035430]
[null,"D0576 South Local","EXIT-PK-5128","Local","South","General Recreation",0.5,5101.4292876417603,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":367208.68418230751},10202.858575283521,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":398192.01007692079},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":765401},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P996=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q996=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R996=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S996=\"y\",1,\"\"))","v":""},1,null,"","",765401,"",765401]
[null,"D0576 South District","EXIT-PK-5130","District","South","Access Recreation Corridor",0.5,5490.274957732855,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1243215.0787593019},10980.54991546571,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1538874.2265403362},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2782089},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P997=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q997=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R997=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S997=\"y\",1,\"\"))","v":0.25},1,null,695522.25,695522.25,695522.25,695522.25,2782089]
[null,"D0576 South District","EXIT-PK-5131","District","South","Access Recreation Corridor",0.5,7109.3138034439653,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1609829.4143947389},14218.627606887931,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1992676.1163570308},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3602506},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P998=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q998=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R998=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S998=\"y\",1,\"\"))","v":0.25},1,null,900626.5,900626.5,900626.5,900626.5,3602506]
[null,"D0577 North Local","EXIT-PK-5132","Local","North","General Recreation",0.5,4043.4723379889019,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":233797.59427107594},8086.9446759778039,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":690073.76371974964},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":923871},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P999=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q999=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R999=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S999=\"y\",1,\"\"))","v":""},1,null,"",923871,"","",923871]
[null,"D0578 South Local","EXIT-PK-5134","Local","South","General Recreation",0.5,1328.7922962742905,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":95648.50224397234},2657.584592548581,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":103718.86888836618},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":199367},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1000=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1000=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1000=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1000=\"y\",1,\"\"))","v":""},1,null,"","",199367,"",199367]
[null,"D0579 South Local","EXIT-PK-5137","Local","South","General Recreation",0.5,7829.1552256337654,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":563554.57001600601},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":563555},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1001=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1001=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1001=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1001=\"y\",1,\"\"))","v":""},1,null,"","",563555,"",563555]
[null,"D0579 South Local","EXIT-PK-5138","Local","South","General Recreation",0.5,2026.772453967852,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":145890.18174993177},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":145890},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1002=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1002=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1002=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1002=\"y\",1,\"\"))","v":""},1,null,"","",145890,"",145890]
[null,"D0580 South District","EXIT-PK-5139","District","South","General Recreation",0.5,16965.940991860531,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3841759.0792449825},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3841759},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1003=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1003=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1003=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1003=\"y\",1,\"\"))","v":0.25},1,null,960439.75,960439.75,960439.75,960439.75,3841759]
[null,"D0581 South Local","EXIT-PK-5141","Local","South","General Recreation",0.5,2654.8509464116919,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":191100.23245713778},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":191100},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1004=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1004=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1004=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1004=\"y\",1,\"\"))","v":""},1,null,"","",191100,"",191100]
[null,"D0582 South District","EXIT-PK-5143","District","South","General Recreation",0.5,33981.552151406599,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7694765.4460860426},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7694765},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1005=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1005=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1005=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1005=\"y\",1,\"\"))","v":0.25},1,null,1923691.25,1923691.25,1923691.25,1923691.25,7694765]
[null,"D0584 South Local","EXIT-PK-5145","Local","South","General Recreation",0.5,28952.233280897792,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2084026.0420687557},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2084026},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1006=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1006=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1006=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1006=\"y\",1,\"\"))","v":""},1,null,"","",2084026,"",2084026]
[null,"D0585 South Local","EXIT-PK-5146","Local","South","General Recreation",0.5,2296.9275465893156,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":165336.35859433058},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":165336},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1007=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1007=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1007=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1007=\"y\",1,\"\"))","v":""},1,null,"","",165336,"",165336]
[null,"D0586 South Local","EXIT-PK-5147","Local","South","Access Recreation Corridor",0.5,10629.231521049265,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":765108.34525708319},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":765108},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1008=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1008=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1008=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1008=\"y\",1,\"\"))","v":""},1,null,"","",765108,"",765108]
[null,"D0586 South Local","EXIT-PK-5148","Local","South","General Recreation",0.5,24228.093697337306,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1743975.2479559707},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1743975},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1009=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1009=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1009=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1009=\"y\",1,\"\"))","v":""},1,null,"","",1743975,"",1743975]
[null,"D0587 South Local","EXIT-PK-5149","Local","South","General Recreation",0.5,29823.704496884791,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2146755.8733536024},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2146756},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1010=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1010=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1010=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1010=\"y\",1,\"\"))","v":""},1,null,"","",2146756,"",2146756]
[null,"D0588 South Local","EXIT-PK-5150","Local","South","Access Recreation Corridor",0.5,24063.968272932663,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1732161.2488317464},48127.936545865326,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1878312.7936790078},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3610474},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1011=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1011=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1011=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1011=\"y\",1,\"\"))","v":""},1,null,"","",3610474,"",3610474]
[null,"D0591 East Local","EXIT-PK-5153","Local","East","Access Recreation Corridor",0.5,69495.643563352045,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3878566.1262502265},138991.28712670409,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9190899.2990588434},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13069465},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1012=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1012=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1012=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1012=\"y\",1,\"\"))","v":""},1,null,13069465,"","","",13069465]
[null,"D0591 East District","EXIT-PK-5154","District","East","General Outdoor Sport",0.5,73458.378261119797,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10868833.953756858},146916.75652223959,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":23104455.165975895},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33973289},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1013=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1013=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1013=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1013=\"y\",1,\"\"))","v":0.25},1,null,8493322.25,8493322.25,8493322.25,8493322.25,33973289]
[null,"D0593 East Local","EXIT-PK-5155","Local","East","General Recreation",0.5,4364.9535585557433,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":243608.95369558761},8729.9071171114865,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":577271.41651955573},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":820880},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1014=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1014=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1014=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1014=\"y\",1,\"\"))","v":""},1,null,820880,"","","",820880]
[null,"D0594 East District","EXIT-PK-5157","District","East","Access Recreation Corridor",0.5,31753.411104754607,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4698205.4454859113},63506.822209509213,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9987223.7939795237},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14685429},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1015=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1015=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1015=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1015=\"y\",1,\"\"))","v":0.25},1,null,3671357.25,3671357.25,3671357.25,3671357.25,14685429]
[null,"D0594 East District","EXIT-PK-5160","District","East","Access Recreation Corridor",0.5,26097.520962711784,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3861365.1521154516},52195.041925423568,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8208308.1235844698},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12069673},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1016=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1016=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1016=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1016=\"y\",1,\"\"))","v":0.25},1,null,3017418.25,3017418.25,3017418.25,3017418.25,12069673]
[null,"D0594 East District","EXIT-PK-5161","District","East","Specialised Outdoor Sport",0.5,54450.787994376398,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8056488.4138659565},108901.5759887528,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":17126103.512606326},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25182592},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1017=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1017=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1017=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1017=\"y\",1,\"\"))","v":0.25},1,null,6295648,6295648,6295648,6295648,25182592]
[null,"D0594 East District","EXIT-PK-5163","District","East","Specialised Outdoor Sport",0.5,667.47271407496453,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98758.647681499031},1334.9454281499291,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":209936.48052014833},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":308695},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1018=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1018=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1018=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1018=\"y\",1,\"\"))","v":0.25},1,null,77173.75,77173.75,77173.75,77173.75,308695]
[null,"D0594 East District","EXIT-PK-5164","District","East","General Recreation",0.5,75892.124196897596,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11228928.759655943},151784.24839379519,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":23869927.739555918},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":35098856},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1019=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1019=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1019=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1019=\"y\",1,\"\"))","v":0.25},1,null,8774714,8774714,8774714,8774714,35098856]
[null,"D0595 East Local","EXIT-PK-5166","Local","East","General Recreation",0.5,14571.869522124525,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":813259.02785731643},29143.73904424905,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1927150.8041332443},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2740410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1020=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1020=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1020=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1020=\"y\",1,\"\"))","v":""},1,null,2740410,"","","",2740410]
[null,"D0597 East District","EXIT-PK-5168","District","East","Access Recreation Corridor",0.5,46124.394092562048,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6824522.8451366387},92248.788185124096,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":14507249.147010477},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21331772},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1021=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1021=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1021=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1021=\"y\",1,\"\"))","v":0.25},1,null,5332943,5332943,5332943,5332943,21331772]
[null,"D0597 East District","EXIT-PK-5169","District","East","General Recreation",0.5,34623.934882196867,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5122925.4983358132},69247.869764393734,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10890073.672900489},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16012999},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1022=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1022=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1022=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1022=\"y\",1,\"\"))","v":0.25},1,null,4003249.75,4003249.75,4003249.75,4003249.75,16012999]
[null,"D0597 East District","EXIT-PK-5170","District","East","General Outdoor Sport",0.5,63519.607244060397,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9398302.5529022831},127039.21448812079,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":19978468.793770771},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29376771},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1023=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1023=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1023=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1023=\"y\",1,\"\"))","v":0.25},1,null,7344192.75,7344192.75,7344192.75,7344192.75,29376771]
[null,"D0597 East District","EXIT-PK-5173","District","East","General Recreation",0.5,20933.133022098624,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3097247.0715367813},41866.266044197248,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6583981.9070505351},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9681229},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1024=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1024=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1024=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1024=\"y\",1,\"\"))","v":0.25},1,null,2420307.25,2420307.25,2420307.25,2420307.25,9681229]
[null,"D0598 East District","EXIT-PK-5175","District","East","Access Recreation Corridor",0.5,8641.2056670884795,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1278544.8274122535},17282.411334176959,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2717870.3592602173},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3996415},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1025=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1025=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1025=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1025=\"y\",1,\"\"))","v":0.25},1,null,999103.75,999103.75,999103.75,999103.75,3996415]
[null,"D0598 East District","EXIT-PK-5176","District","East","Specialised Outdoor Sport",0.5,92776.442087914445,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13727116.875483684},185552.88417582889,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":29180458.341448579},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":42907575},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1026=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1026=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1026=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1026=\"y\",1,\"\"))","v":0.25},1,null,10726893.75,10726893.75,10726893.75,10726893.75,42907575]
[null,"D0599 East District","EXIT-PK-5178","District","East","General Outdoor Sport",0.5,25606.423154371249,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3788702.77295247},51212.846308742497,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8053845.8612325871},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11842549},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1027=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1027=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1027=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1027=\"y\",1,\"\"))","v":0.25},1,null,2960637.25,2960637.25,2960637.25,2960637.25,11842549]
[null,"D0599 East District","EXIT-PK-5179","District","East","Access Recreation Corridor",0.5,1180.5931399222145,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174679.4730363733},2361.186279844429,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":371325.39427471563},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":546005},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1028=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1028=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1028=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1028=\"y\",1,\"\"))","v":0.25},1,null,136501.25,136501.25,136501.25,136501.25,546005]
[null,"D0599 East District","EXIT-PK-5180","District","East","General Recreation",0.5,8089.4735712405454,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1196911.0549457113},16178.947142481091,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2544337.1316842483},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3741248},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1029=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1029=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1029=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1029=\"y\",1,\"\"))","v":0.25},1,null,935312,935312,935312,935312,3741248]
[null,"D0599 East District","EXIT-PK-5181","District","East","Access Recreation Corridor",0.5,7738.4260473402901,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1144970.386808625},15476.85209468058,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2433924.1063891719},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3578894},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1030=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1030=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1030=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1030=\"y\",1,\"\"))","v":0.25},1,null,894723.5,894723.5,894723.5,894723.5,3578894]
[null,"D0600 East District","EXIT-PK-5187","District","East","General Outdoor Sport",0.5,26730.868578449426,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3955074.6816941039},53461.737156898853,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8407511.4267158322},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12362586},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1031=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1031=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1031=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1031=\"y\",1,\"\"))","v":0.25},1,null,3090646.5,3090646.5,3090646.5,3090646.5,12362586]
[null,"D0603 East Local","EXIT-PK-5191","Local","East","General Recreation",0.5,3472.7749810266969,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193816.28422824462},6945.5499620533938,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":459279.51023017807},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":653096},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1032=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1032=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1032=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1032=\"y\",1,\"\"))","v":""},1,null,653096,"","","",653096]
[null,"D0606 East Local","EXIT-PK-5193","Local","East","General Outdoor Sport",0.5,16684.444360950602,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":931162.26306615281},33368.888721901203,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2206541.8797432706},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3137704},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1033=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1033=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1033=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1033=\"y\",1,\"\"))","v":""},1,null,3137704,"","","",3137704]
[null,"D0606 East Local","EXIT-PK-5195","Local","East","General Recreation",0.5,6392.1678616531553,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":356748.19989130029},12784.335723306311,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":845373.43791310186},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1202122},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1034=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1034=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1034=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1034=\"y\",1,\"\"))","v":""},1,null,1202122,"","","",1202122]
[null,"D0606 East Local","EXIT-PK-5196","Local","East","General Recreation",0.5,3246.1156191091768,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181166.37873410547},6492.2312382183536,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":429303.4820396654},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":610470},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1035=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1035=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1035=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1035=\"y\",1,\"\"))","v":""},1,null,610470,"","","",610470]
[null,"D0607 South District","EXIT-PK-5197","District","South","Access Recreation Corridor",0.5,5461.8444815152952,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1236777.2961341902},10923.68896303059,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1530905.4221660034},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2767683},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1036=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1036=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1036=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1036=\"y\",1,\"\"))","v":0.25},1,null,691920.75,691920.75,691920.75,691920.75,2767683]
[null,"D0607 South District","EXIT-PK-5198","District","South","General Outdoor Sport",0.5,8935.3410838459058,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2023314.1062723496},17870.682167691812,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2504494.9852485182},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4527809},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1037=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1037=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1037=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1037=\"y\",1,\"\"))","v":0.25},1,null,1131952.25,1131952.25,1131952.25,1131952.25,4527809]
[null,"D0607 South District","EXIT-PK-5200","District","South","General Recreation",0.5,13126.680461263535,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2972398.8705725577},26253.36092252707,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3679289.3611671766},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6651688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1038=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1038=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1038=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1038=\"y\",1,\"\"))","v":0.25},1,null,1662922,1662922,1662922,1662922,6651688]
[null,"D0608 South District","EXIT-PK-5201","District","South","General Recreation",0.5,6007.7966139113551,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1360402.4202856869},12015.59322782271,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1683930.8483854516},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3044333},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1039=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1039=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1039=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1039=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U1039:X1039)","v":1},null,{"$f":"IF(U1039=\"\",\"\",(U1039/$Y1039)*$O1039)","v":761083.25},{"$f":"IF(V1039=\"\",\"\",(V1039/$Y1039)*$O1039)","v":761083.25},{"$f":"IF(W1039=\"\",\"\",(W1039/$Y1039)*$O1039)","v":761083.25},{"$f":"IF(X1039=\"\",\"\",(X1039/$Y1039)*$O1039)","v":761083.25},{"$f":"SUM(AA1039:AD1039)","v":3044333}]
[null,"D0608 South District","EXIT-PK-5202","District","South","General Outdoor Sport",0.5,19445.445426044411,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4403216.8066191422},38890.890852088822,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5450381.8151383102},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9853599},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1040=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1040=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1040=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1040=\"y\",1,\"\"))","v":0.25},1,null,2463399.75,2463399.75,2463399.75,2463399.75,9853599]
[null,"D0609 South Local","EXIT-PK-5203","Local","South","General Recreation",0.5,6319.2056772130454,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":454866.09163202834},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":454866},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1041=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1041=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1041=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1041=\"y\",1,\"\"))","v":""},1,null,"","",454866,"",454866]
[null,"D0610 West Local","EXIT-PK-5205","Local","West","Access Recreation Corridor",0.5,7474.5666518118651,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":289159.76059452177},14949.13330362373,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":776154.44650688174},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1065314},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1042=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1042=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1042=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1042=\"y\",1,\"\"))","v":1},1,null,"","","",1065314,1065314]
[null,"D0612 West District","EXIT-PK-5207","District","West","Access Recreation Corridor",0.5,18941.712331696901,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5363225.0861764532},37883.424663393802,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2866900.2682622992},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8230125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1043=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1043=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1043=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1043=\"y\",1,\"\"))","v":0.25},1,null,2057531.25,2057531.25,2057531.25,2057531.25,8230125]
[null,"D0613 West District","EXIT-PK-5208","District","West","Access Recreation Corridor",0.5,11448.912482884645,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3241686.5784036987},22897.82496576929,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1732836.4877323171},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4974523},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1044=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1044=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1044=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1044=\"y\",1,\"\"))","v":0.25},1,null,1243630.75,1243630.75,1243630.75,1243630.75,4974523]
[null,"D0613 West District","EXIT-PK-5209","District","West","General Recreation",0.5,22246.452560616744,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6298941.2130326359},44492.905121233489,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3367085.2823158172},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9666026},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1045=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1045=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1045=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1045=\"y\",1,\"\"))","v":0.25},1,null,2416506.5,2416506.5,2416506.5,2416506.5,9666026]
[null,"D0613 West District","EXIT-PK-5211","District","West","Access Recreation Corridor",0.5,2814.1431730071845,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":796806.69821534725},5628.286346014369,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":425931.28204793361},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1222738},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1046=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1046=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1046=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1046=\"y\",1,\"\"))","v":0.25},1,null,305684.5,305684.5,305684.5,305684.5,1222738]
[null,"D0613 West District","EXIT-PK-5212","District","West","General Recreation",0.5,6422.7861577024496,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1818570.9528749199},12845.572315404899,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":972113.13507784402},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2790684},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1047=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1047=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1047=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1047=\"y\",1,\"\"))","v":0.25},1,null,697671,697671,697671,697671,2790684]
[null,"D0615 West Local","EXIT-PK-5215","Local","West","Access Recreation Corridor",0.5,639.61941858190198,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":24744.203452104721},1279.238837163804,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":66417.69067430147},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":91162},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1048=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1048=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1048=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1048=\"y\",1,\"\"))","v":1},1,null,"","","",91162,91162]
[null,"D0616 West District","EXIT-PK-5218","District","West","Visitor Node",0.5,37101.414188659168,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10505028.892042827},74202.828377318336,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5615440.2742346367},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16120469},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1049=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1049=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1049=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1049=\"y\",1,\"\"))","v":0.25},1,null,4030117.25,4030117.25,4030117.25,4030117.25,16120469]
[null,"D0617 West District","EXIT-PK-5219","District","West","Access Recreation Corridor",0.5,8184.689562067555,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2317442.6690237257},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2317443},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1050=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1050=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1050=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1050=\"y\",1,\"\"))","v":0.25},1,null,579360.75,579360.75,579360.75,579360.75,2317443]
[null,"D0619 West Local","EXIT-PK-5222","Local","West","Access Recreation Corridor",0.5,17412.270944798183,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":673608.02737430972},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":673608},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1051=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1051=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1051=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1051=\"y\",1,\"\"))","v":1},1,null,"","","",673608,673608]
[null,"D0620 North Local","EXIT-PK-5223","Local","North","General Recreation",0.5,3049.8095455884136,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":176343.02281345087},6099.6190911768272,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":520491.64080577722},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":696835},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1052=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1052=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1052=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1052=\"y\",1,\"\"))","v":""},1,null,"",696835,"","",696835]
[null,"D0620 North Local","EXIT-PK-5224","Local","North","General Recreation",0.5,4642.3131628804231,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":268423.16667713813},9284.6263257608462,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":792274.12701133243},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1060697},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1053=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1053=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1053=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1053=\"y\",1,\"\"))","v":""},1,null,"",1060697,"","",1060697]
[null,"D0620 North Local","EXIT-PK-5225","Local","North","General Recreation",0.5,1116.5210255755619,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":64558.356756923931},2233.0420511511238,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":190549.55790160707},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":255108},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1054=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1054=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1054=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1054=\"y\",1,\"\"))","v":""},1,null,"",255108,"","",255108]
[null,"D0621 North Local","EXIT-PK-5229","Local","North","General Recreation",0.5,4348.0033515006462,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":251405.88051333828},8696.0067030012924,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":742046.13921718183},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":993452},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1055=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1055=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1055=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1055=\"y\",1,\"\"))","v":""},1,null,"",993452,"","",993452]
[null,"D0622 South Local","EXIT-PK-5230","Local","South","General Recreation",0.5,8614.1467925118504,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":620059.46386326768},17228.293585023701,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":672377.13844575908},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1292437},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1056=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1056=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1056=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1056=\"y\",1,\"\"))","v":""},1,null,"","",1292437,"",1292437]
[null,"D0623 South District","EXIT-PK-5231","District","South","Specialised Outdoor Sport",0.5,15969.087035030665,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3616031.9745020317},31938.17407006133,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4475990.1186690005},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8092022},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1057=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1057=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1057=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1057=\"y\",1,\"\"))","v":0.25},1,null,2023005.5,2023005.5,2023005.5,2023005.5,8092022]
[null,"D0624 East District","EXIT-PK-5232","District","East","General Recreation",0.5,8348.9390857810049,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1235301.333373066},16697.87817156201,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2625945.3769208551},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3861247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1058=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1058=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1058=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1058=\"y\",1,\"\"))","v":0.25},1,null,965311.75,965311.75,965311.75,965311.75,3861247]
[null,"D0625 East Local","EXIT-PK-5235","Local","East","General Recreation",0.5,643.7108230192315,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":35925.633108024726},1287.421646038463,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":85131.686660197331},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":121057},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1059=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1059=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1059=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1059=\"y\",1,\"\"))","v":""},1,null,121057,"","","",121057]
[null,"D0625 East Local","EXIT-PK-5236","Local","East","Access Recreation Corridor",0.5,2387.3562334534681,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133238.84122209754},4774.7124669069362,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":315731.31217425183},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":448970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1060=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1060=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1060=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1060=\"y\",1,\"\"))","v":""},1,null,448970,"","","",448970]
[null,"D0626 West Local","EXIT-PK-5238","Local","West","Access Recreation Corridor",0.5,1879.73544864673,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72719.112375560551},3759.47089729346,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":195190.58357317728},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":267910},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1061=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1061=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1061=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1061=\"y\",1,\"\"))","v":1},1,null,"","","",267910,267910]
[null,"D0627 West Local","EXIT-PK-5239","Local","West","General Recreation",0.5,17988.782348245619,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":695910.84533907601},35977.564696491238,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1867944.1976011922},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2563855},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1062=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1062=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1062=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1062=\"y\",1,\"\"))","v":1},1,null,"","","",2563855,2563855]
[null,"D0628 West District","EXIT-PK-5241","District","West","Access Recreation Corridor",0.5,3446.5499905145357,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":975868.65676112939},6893.0999810290714,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":521648.46130890225},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1497517},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1063=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1063=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1063=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1063=\"y\",1,\"\"))","v":0.25},1,null,374379.25,374379.25,374379.25,374379.25,1497517]
[null,"D0628 West District","EXIT-PK-5244","District","West","Specialised Outdoor Sport",0.5,28249.693356459476,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7998720.5714565255},56499.386712918953,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4275698.6297608884},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12274419},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1064=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1064=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1064=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1064=\"y\",1,\"\"))","v":0.25},1,null,3068604.75,3068604.75,3068604.75,3068604.75,12274419]
[null,"D0629 South Local","EXIT-PK-5245","Local","South","General Recreation",0.5,3545.8538665657343,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":255235.98568711287},7091.7077331314686,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":276771.58673692512},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":532008},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1065=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1065=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1065=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1065=\"y\",1,\"\"))","v":""},1,null,"","",532008,"",532008]
[null,"D0631 West District","EXIT-PK-5246","District","West","Access Recreation Corridor",0.5,37202.820450629624,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10533741.428616684},74405.640901259248,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5630788.4980148114},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16164530},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1066=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1066=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1066=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1066=\"y\",1,\"\"))","v":0.25},1,null,4041132.5,4041132.5,4041132.5,4041132.5,16164530]
[null,"D0631 West District","EXIT-PK-5247","District","West","General Recreation",0.5,51581.189322916049,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14604884.907292716},103162.3786458321,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7807009.3620679928},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":22411894},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1067=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1067=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1067=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1067=\"y\",1,\"\"))","v":0.25},1,null,5602973.5,5602973.5,5602973.5,5602973.5,22411894]
[null,"D0631 West District","EXIT-PK-5248","District","West","General Outdoor Sport",0.5,59127.031438744947,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16741441.994806822},118254.06287748989,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8949101.2916309852},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25690543},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1068=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1068=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1068=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1068=\"y\",1,\"\"))","v":0.25},1,null,6422635.75,6422635.75,6422635.75,6422635.75,25690543]
[null,"D0631 West District","EXIT-PK-5249","District","West","Specialised Outdoor Sport",0.5,9095.2264097727693,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2575255.372436435},18190.452819545539,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1376597.1406106742},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3951853},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1069=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1069=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1069=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1069=\"y\",1,\"\"))","v":0.25},1,null,987963.25,987963.25,987963.25,987963.25,3951853]
[null,"D0632 South District","EXIT-PK-5253","District","South","Access Recreation Corridor",0.5,27630.787481765125,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6256701.5130894305},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6256702},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1070=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1070=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1070=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1070=\"y\",1,\"\"))","v":0.25},1,null,1564175.5,1564175.5,1564175.5,1564175.5,6256702]
[null,"D0633 West District","EXIT-PK-5254","District","West","Access Recreation Corridor",0.5,2407.8437213262414,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":681765.59878377558},4815.6874426524828,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":364436.31334493408},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1046202},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1071=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1071=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1071=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1071=\"y\",1,\"\"))","v":0.25},1,null,261550.5,261550.5,261550.5,261550.5,1046202]
[null,"D0634 North District","EXIT-PK-5255","District","North","Access Recreation Corridor",0.5,6312.6942099772896,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1283979.8609115682},12625.388419954579,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":975299.39402371692},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2259279},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1072=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1072=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1072=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1072=\"y\",1,\"\"))","v":0.25},1,null,564819.75,564819.75,564819.75,564819.75,2259279]
[null,"D0635 North Local","EXIT-PK-5257","Local","North","General Recreation",0.5,18696.769106241129,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1081065.7950129763},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1081066},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1073=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1073=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1073=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1073=\"y\",1,\"\"))","v":""},1,null,"",1081066,"","",1081066]
[null,"D0635 North District","EXIT-PK-5258","District","North","General Outdoor Sport",0.5,16664.879302093734,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3389577.9989772956},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3389578},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1074=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1074=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1074=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1074=\"y\",1,\"\"))","v":0.25},1,null,847394.5,847394.5,847394.5,847394.5,3389578]
[null,"D0636 West Metropolitan","EXIT-PK-5259","Metropolitan","West","Specialised Outdoor Sport",0.5,6647.2891908799847,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1852603.3077995763},13294.578381759969,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1768080.909755816},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3620684},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1075=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1075=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1075=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1075=\"y\",1,\"\"))","v":0.25},1,null,905171,905171,905171,905171,3620684]
[null,"D0637 West District","EXIT-PK-5260","District","West","General Recreation",0.5,35950.293148460289,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10179096.308340291},71900.586296920577,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5441213.72274034},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15620310},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1076=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1076=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1076=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1076=\"y\",1,\"\"))","v":0.25},1,null,3905077.5,3905077.5,3905077.5,3905077.5,15620310]
[null,"D0637 West Local","EXIT-PK-5261","Local","West","General Outdoor Sport",0.5,8955.8935707615092,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":346466.11120976019},17911.787141523018,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":929974.53112602211},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1276441},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1077=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1077=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1077=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1077=\"y\",1,\"\"))","v":1},1,null,"","","",1276441,1276441]
[null,"D0638 West Local","EXIT-PK-5262","Local","West","General Recreation",0.5,4044.896183919976,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":156480.1367967565},8089.792367839952,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":420019.55498613266},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":576500},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1078=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1078=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1078=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1078=\"y\",1,\"\"))","v":1},1,null,"","","",576500,576500]
[null,"D0639 West Local","EXIT-PK-5263","Local","West","General Recreation",0.5,1052.3620279018955,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40711.490875944466},2104.7240558037911,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":109276.63172192877},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":149988},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1079=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1079=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1079=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1079=\"y\",1,\"\"))","v":1},1,null,"","","",149988,149988]
[null,"D0639 West Local","EXIT-PK-5264","Local","West","Access Recreation Corridor",0.5,6118.5722403886903,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":236702.00114975337},12237.144480777381,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":635348.81309809303},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":872051},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1080=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1080=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1080=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1080=\"y\",1,\"\"))","v":1},1,null,"","","",872051,872051]
[null,"D0639 West Local","EXIT-PK-5265","Local","West","Access Recreation Corridor",0.5,4349.7460601317352,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":168273.50507199878},8699.4921202634705,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":451674.98037209455},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":619948},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1081=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1081=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1081=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1081=\"y\",1,\"\"))","v":1},1,null,"","","",619948,619948]
[null,"D0640 East District","EXIT-PK-5269","District","East","General Recreation",0.5,51218.184914051351,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7578195.441026778},102436.3698281027,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":16109370.844301607},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23687566},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1082=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1082=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1082=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1082=\"y\",1,\"\"))","v":0.25},1,null,5921891.5,5921891.5,5921891.5,5921891.5,23687566]
[null,"D0641 East Local","EXIT-PK-5270","Local","East","General Recreation",0.5,5107.5133337893049,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":285051.3671083278},10215.02666757861,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":675476.01997044648},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":960527},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1083=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1083=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1083=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1083=\"y\",1,\"\"))","v":""},1,null,960527,"","","",960527]
[null,"D0642 West Local","EXIT-PK-5271","Local","West","General Recreation",0.5,364.87878790031948,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14115.636112456103},729.75757580063896,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":37888.790997164368},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52004},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1084=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1084=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1084=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1084=\"y\",1,\"\"))","v":1},1,null,"","","",52004,52004]
[null,"D0643 North District","EXIT-PK-5272","District","North","General Recreation",0.5,11091.943270970605,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2256062.3569870456},22183.88654194121,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1713684.3938401372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3969747},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1085=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1085=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1085=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1085=\"y\",1,\"\"))","v":0.25},1,null,992436.75,992436.75,992436.75,992436.75,3969747]
[null,"D0643 North District","EXIT-PK-5273","District","North","Access Recreation Corridor",0.5,5306.1058256982751,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1079243.3140978394},10612.21165139655,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":819783.38001071324},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1899027},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1086=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1086=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1086=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1086=\"y\",1,\"\"))","v":0.25},1,null,474756.75,474756.75,474756.75,474756.75,1899027]
[null,"D0643 North District","EXIT-PK-5276","District","North","General Outdoor Sport",0.5,50516.506759866803,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10274880.291327372},101033.01351973361,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7804705.3749607084},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18079586},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1087=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1087=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1087=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1087=\"y\",1,\"\"))","v":0.25},1,null,4519896.5,4519896.5,4519896.5,4519896.5,18079586]
[null,"D0643 North District","EXIT-PK-5278","District","North","General Recreation",0.5,53273.603629769103,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10835664.124312941},106547.20725953821,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8230671.6608344018},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19066336},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1088=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1088=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1088=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1088=\"y\",1,\"\"))","v":0.25},1,null,4766584,4766584,4766584,4766584,19066336]
[null,"D0643 North District","EXIT-PK-5280","District","North","Access Recreation Corridor",0.5,1864.3661140225336,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":379205.52843941812},3728.7322280450671,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":288041.06151231908},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":667247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1089=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1089=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1089=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1089=\"y\",1,\"\"))","v":0.25},1,null,166811.75,166811.75,166811.75,166811.75,667247]
[null,"D0643 North District","EXIT-PK-5281","District","North","General Outdoor Sport",0.5,14838.310418033616,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3018060.294540707},29676.620836067232,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2292491.078717411},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5310551},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1090=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1090=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1090=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1090=\"y\",1,\"\"))","v":0.25},1,null,1327637.75,1327637.75,1327637.75,1327637.75,5310551]
[null,"D0644 South Local","EXIT-PK-5284","Local","South","General Recreation",0.5,11494.34649547351,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":827380.64455059951},22988.69299094702,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":897191.09635429224},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1724572},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1091=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1091=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1091=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1091=\"y\",1,\"\"))","v":""},1,null,"","",1724572,"",1724572]
[null,"D0646 East District","EXIT-PK-5286","District","East","Access Recreation Corridor",0.5,8790.9393146580405,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1300699.2799232923},17581.878629316081,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2764965.2506667706},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4065665},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1092=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1092=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1092=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1092=\"y\",1,\"\"))","v":0.25},1,null,1016416.25,1016416.25,1016416.25,1016416.25,4065665]
[null,"D0647 West Metropolitan","EXIT-PK-5287","Metropolitan","West","Botanic Garden Arboretum",0.5,286096.55241417122,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":79735273.151608229},572193.10482834245,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":76097464.416691899},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":155832738},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1093=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1093=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1093=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1093=\"y\",1,\"\"))","v":0.25},1,null,38958184.5,38958184.5,38958184.5,38958184.5,155832738]
[null,"D0648 North Local","EXIT-PK-5288","Local","North","General Recreation",0.5,1444.745933894781,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":83536.647574920498},2889.4918677895621,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":246565.62006244459},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":330102},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1094=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1094=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1094=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1094=\"y\",1,\"\"))","v":""},1,null,"",330102,"","",330102]
[null,"D0649 North Local","EXIT-PK-5289","Local","North","General Recreation",0.5,6403.8193650469902,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":370275.20817396638},12807.63873009398,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1092899.2118732587},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1463174},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1095=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1095=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1095=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1095=\"y\",1,\"\"))","v":""},1,null,"",1463174,"","",1463174]
[null,"D0650 South Local","EXIT-PK-5291","Local","South","General Recreation",0.5,2727.1330389341897,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":196303.20805251255},5454.2660778683794,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":212866.34103721476},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":409170},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1096=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1096=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1096=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1096=\"y\",1,\"\"))","v":""},1,null,"","",409170,"",409170]
[null,"D0651 South Local","EXIT-PK-5292","Local","South","General Recreation",0.5,7316.1379990664655,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":526626.80524486676},14632.275998132931,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":571061.07555106701},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1097688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1097=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1097=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1097=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1097=\"y\",1,\"\"))","v":""},1,null,"","",1097688,"",1097688]
[null,"D0651 South Local","EXIT-PK-5293","Local","South","Access Recreation Corridor",0.5,11501.038942699055,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":827862.37713985739},23002.07788539811,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":897713.47525299212},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1725576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1098=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1098=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1098=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1098=\"y\",1,\"\"))","v":""},1,null,"","",1725576,"",1725576]
[null,"D0652 South District","EXIT-PK-5294","District","South","Access Recreation Corridor",0.5,19692.024729681227,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4459052.0991593627},39384.049459362453,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5519495.7553482652},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9978548},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1099=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1099=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1099=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1099=\"y\",1,\"\"))","v":0.25},1,null,2494637,2494637,2494637,2494637,9978548]
[null,"D0654 South Local","EXIT-PK-5296","Local","South","General Recreation",0.5,8093.6560421829454,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":582593.74341893068},16187.312084365891,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":631750.23833327717},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1214344},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1100=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1100=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1100=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1100=\"y\",1,\"\"))","v":""},1,null,"","",1214344,"",1214344]
[null,"D0657 North Local","EXIT-PK-5298","Local","North","Access Recreation Corridor",0.5,44513.689597093718,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2573825.8283983087},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2573826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1101=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1101=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1101=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1101=\"y\",1,\"\"))","v":""},1,null,"",2573826,"","",2573826]
[null,"D0658 East District","EXIT-PK-5301","District","East","Specialised Outdoor Sport",0.5,16391.707889977373,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2425301.9940265478},32783.415779954747,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5155592.7179814428},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7580895},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1102=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1102=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1102=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1102=\"y\",1,\"\"))","v":0.25},1,null,1895223.75,1895223.75,1895223.75,1895223.75,7580895]
[null,"D0658 East District","EXIT-PK-5302","District","East","General Recreation",0.5,17251.985736591534,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2552587.9114437276},34503.971473183068,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5426171.1245278791},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7978759},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1103=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U1103:X1103)","v":1},null,{"$f":"IF(U1103=\"\",\"\",(U1103/$Y1103)*$O1103)","v":1994689.75},{"$f":"IF(V1103=\"\",\"\",(V1103/$Y1103)*$O1103)","v":1994689.75},{"$f":"IF(W1103=\"\",\"\",(W1103/$Y1103)*$O1103)","v":1994689.75},{"$f":"IF(X1103=\"\",\"\",(X1103/$Y1103)*$O1103)","v":1994689.75},{"$f":"SUM(AA1103:AD1103)","v":7978759}]
[null,"D0658 East District","EXIT-PK-5303","District","East","General Outdoor Sport",0.5,42457.830542572578,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6282021.4811114892},84915.661085145155,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13354025.305710802},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19636047},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1104=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1104=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1104=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1104=\"y\",1,\"\"))","v":0.25},1,null,4909011.75,4909011.75,4909011.75,4909011.75,19636047]
[null,"D0658 East District","EXIT-PK-5304","District","East","Access Recreation Corridor",0.5,4989.4213055983773,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":738230.17849807418},9978.8426111967547,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1569294.9339228352},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2307525},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1105=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1105=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1105=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1105=\"y\",1,\"\"))","v":0.25},1,null,576881.25,576881.25,576881.25,576881.25,2307525]
[null,"D0658 East District","EXIT-PK-5305","District","East","General Recreation",0.5,24919.561315874362,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3687075.3282890734},49839.122631748724,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7837811.0272431932},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11524886},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1106=\"y\",1,\"\"))","v":0.25},1,null,2881221.5,2881221.5,2881221.5,2881221.5,11524886]
[null,"D0659 West Local","EXIT-PK-5306","Local","West","General Recreation",0.5,8292.4569389696899,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":320800.51926911494},16584.91387793938,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":861083.67554499011},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1181884},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1107=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1107=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1107=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1107=\"y\",1,\"\"))","v":1},1,null,"","","",1181884,1181884]
[null,"D0660 West Local","EXIT-PK-5307","Local","West","General Recreation",0.5,9233.1786616036297,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":357193.1130841634},18466.357323207259,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":958767.64599576604},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1315961},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1108=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1108=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1108=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1108=\"y\",1,\"\"))","v":1},1,null,"","","",1315961,1315961]
[null,"D0660 West District","EXIT-PK-5308","District","West","General Outdoor Sport",0.5,17697.653479701254,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5010977.753577183},35395.306959402507,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2678607.22515911},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7689585},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1109=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1109=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1109=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1109=\"y\",1,\"\"))","v":0.25},1,null,1922396.25,1922396.25,1922396.25,1922396.25,7689585]
[null,"D0660 West District","EXIT-PK-5309","District","West","General Recreation",0.5,66309.849393263255,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":18775211.10546146},132619.69878652651,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10036248.132427875},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":28811459},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1110=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1110=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1110=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1110=\"y\",1,\"\"))","v":0.25},1,null,7202864.75,7202864.75,7202864.75,7202864.75,28811459]
[null,"D0661 East Local","EXIT-PK-5310","Local","East","General Outdoor Sport",0.5,18214.835711507167,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1016573.718343404},36429.671423014333,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2408938.3476354461},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3425512},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1111=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1111=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1111=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1111=\"y\",1,\"\"))","v":""},1,null,3425512,"","","",3425512]
[null,"D0661 East Local","EXIT-PK-5311","Local","East","Access Recreation Corridor",0.5,24255.53109593656,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1353706.167166414},48511.062191873119,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3207829.0424740189},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4561535},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1112=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1112=\"y\",1,\"\"))","v":""},1,null,4561535,"","","",4561535]
[null,"D0661 East Local","EXIT-PK-5312","Local","East","General Recreation",0.5,34112.189202761081,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1903808.2784780271},68224.378405522162,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4511386.3223270085},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6415195},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1113=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1113=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1113=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1113=\"y\",1,\"\"))","v":""},1,null,6415195,"","","",6415195]
[null,"D0661 East District","EXIT-PK-5313","District","East","Access Recreation Corridor",0.5,6484.2458813615203,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":959403.04520923446},12968.491762723041,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2039453.7940728739},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2998857},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1114=\"y\",1,\"\"))","v":0.25},1,null,749714.25,749714.25,749714.25,749714.25,2998857]
[null,"D0662 West District","EXIT-PK-5314","District","West","General Recreation",0.5,47848.310553937103,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13547944.082363091},95696.621107874205,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7242023.9501489187},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20789968},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1115=\"y\",1,\"\"))","v":0.25},1,null,5197492,5197492,5197492,5197492,20789968]
[null,"D0662 West District","EXIT-PK-5315","District","West","General Outdoor Sport",0.5,46582.241919528591,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13189464.820194263},93164.483839057182,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7050399.6426912267},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20239864},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1116=\"y\",1,\"\"))","v":0.25},1,null,5059966,5059966,5059966,5059966,20239864]
[null,"D0663 West District","EXIT-PK-5316","District","West","General Outdoor Sport",0.5,7723.4518782248952,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2186846.1594074657},15446.90375644979,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1168973.8432222446},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3355820},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1117=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1117=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1117=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1117=\"y\",1,\"\"))","v":0.25},1,null,838955,838955,838955,838955,3355820]
[null,"D0663 West District","EXIT-PK-5317","District","West","General Outdoor Sport",0.5,26187.749658845489,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7414894.3591440683},52375.499317690977,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3963615.601768787},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11378510},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1118=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1118=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1118=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1118=\"y\",1,\"\"))","v":0.25},1,null,2844627.5,2844627.5,2844627.5,2844627.5,11378510]
[null,"D0663 West District","EXIT-PK-5320","District","West","General Recreation",0.5,59096.066762088849,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16732674.544023113},118192.1335241777,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8944414.6699434891},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25677089},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1119=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1119=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1119=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1119=\"y\",1,\"\"))","v":0.25},1,null,6419272.25,6419272.25,6419272.25,6419272.25,25677089]
[null,"D0664 South District","EXIT-PK-5322","District","South","Access Recreation Corridor",0.5,4048.3311779328747,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":916702.06009060296},8096.6623558657493,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1134710.4759199771},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2051413},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1120=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1120=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1120=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1120=\"y\",1,\"\"))","v":0.25},1,null,512853.25,512853.25,512853.25,512853.25,2051413]
[null,"D0664 South Local","EXIT-PK-5323","Local","South","General Recreation",0.5,28441.290788051756,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2047247.6198047567},56882.581576103512,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2219984.6571453302},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4267232},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1121=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1121=\"y\",1,\"\"))","v":""},1,null,"","",4267232,"",4267232]
[null,"D0665 West Local","EXIT-PK-5324","Local","West","General Recreation",0.5,10922.30593018101,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":422538.39119163965},21844.61186036202,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1134165.5922973834},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1556704},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1122=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1122=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1122=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1122=\"y\",1,\"\"))","v":1},1,null,"","","",1556704,1556704]
[null,"D0666 South District","EXIT-PK-5326","District","South","General Outdoor Sport",0.5,27916.629540621925,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6321427.4440218806},55833.25908124385,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7824777.8158049788},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14146205},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1123=\"y\",1,\"\"))","v":0.25},1,null,3536551.25,3536551.25,3536551.25,3536551.25,14146205]
[null,"D0666 South District","EXIT-PK-5327","District","South","General Outdoor Sport",0.5,6696.4745950081051,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1516346.3132783503},13392.94919001621,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1876961.0342421632},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3393307},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1124=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1124=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1124=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1124=\"y\",1,\"\"))","v":0.25},1,null,848326.75,848326.75,848326.75,848326.75,3393307]
[null,"D0666 South Local","EXIT-PK-5328","Local","South","Access Recreation Corridor",0.5,6896.5237055687003,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":496422.32648189011},13793.047411137401,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":538308.08622910362},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1034730},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1125=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1125=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1125=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1125=\"y\",1,\"\"))","v":""},1,null,"","",1034730,"",1034730]
[null,"D0667 West District","EXIT-PK-5329","District","West","Access Recreation Corridor",0.5,3091.1282083162064,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":875233.24507927254},6182.2564166324128,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":467854.02156199835},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1343087},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1126=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1126=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1126=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1126=\"y\",1,\"\"))","v":0.25},1,null,335771.75,335771.75,335771.75,335771.75,1343087]
[null,"D0668 East Local","EXIT-PK-5330","Local","East","General Recreation",0.5,421.1978681218576,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23507.139440431565},842.39573624371519,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":55704.026790647615},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":79211},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1127=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1127=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1127=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1127=\"y\",1,\"\"))","v":""},1,null,79211,"","","",79211]
[null,"D0669 South Local","EXIT-PK-5331","Local","South","General Recreation",0.5,4281.0259395647709,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":308154.79615216015},8562.0518791295417,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":334155.43526131148},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":642310},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1128=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1128=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1128=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1128=\"y\",1,\"\"))","v":""},1,null,"","",642310,"",642310]
[null,"D0671 West Local","EXIT-PK-5332","Local","West","General Recreation",0.5,2027.6524605906291,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":78441.403680727628},4055.3049211812581,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":210550.19596039699},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":288992},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1129=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1129=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1129=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1129=\"y\",1,\"\"))","v":1},1,null,"","","",288992,288992]
[null,"D0672 South Local","EXIT-PK-5333","Local","South","General Recreation",0.5,7447.9839807007547,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":536117.28069807705},14895.967961401509,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":581352.31227852765},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1117470},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1130=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1130=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1130=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1130=\"y\",1,\"\"))","v":""},1,null,"","",1117470,"",1117470]
[null,"D0672 South Local","EXIT-PK-5334","Local","South","Access Recreation Corridor",0.5,6802.9243979235252,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":489684.90513136343},13605.84879584705,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":531002.19324273441},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1020687},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1131=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1131=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1131=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1131=\"y\",1,\"\"))","v":""},1,null,"","",1020687,"",1020687]
[null,"D0674 East Local","EXIT-PK-5337","Local","East","General Recreation",0.5,1663.4371407759991,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92836.768127471471},3326.8742815519981,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":219991.96593164338},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":312829},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1132=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1132=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1132=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1132=\"y\",1,\"\"))","v":""},1,null,312829,"","","",312829]
[null,"D0675 West Local","EXIT-PK-5338","Local","West","General Recreation",0.5,2612.175867511085,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":101054.17259169077},5224.35173502217,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":271246.75035645545},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":372301},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1133=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1133=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1133=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1133=\"y\",1,\"\"))","v":1},1,null,"","","",372301,372301]
[null,"D0676 West Local","EXIT-PK-5339","Local","West","General Recreation",0.5,3149.7567813839919,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121850.93253736509},6299.5135627679838,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":327068.82487880217},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":448920},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1134=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1134=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1134=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1134=\"y\",1,\"\"))","v":1},1,null,"","","",448920,448920]
[null,"D0678 South District","EXIT-PK-5341","District","South","Access Recreation Corridor",0.5,28216.688175543572,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6389372.5692329798},56433.376351087143,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7908881.5270556211},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14298254},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1135=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1135=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1135=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1135=\"y\",1,\"\"))","v":0.25},1,null,3574563.5,3574563.5,3574563.5,3574563.5,14298254]
[null,"D0678 South Local","EXIT-PK-5342","Local","South","General Recreation",0.5,3472.8060847961542,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":249977.894608398},6945.6121695923084,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":271069.84288938163},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":521048},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1136=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1136=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1136=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1136=\"y\",1,\"\"))","v":""},1,null,"","",521048,"",521048]
[null,"D0678 South District","EXIT-PK-5343","District","South","General Outdoor Sport",0.5,13228.436766558845,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2995440.5167698553},26456.87353311769,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3707810.7297347691},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6703251},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1137=\"y\",1,\"\"))","v":0.25},1,null,1675812.75,1675812.75,1675812.75,1675812.75,6703251]
[null,"D0678 South Local","EXIT-PK-5344","Local","South","General Recreation",0.5,5230.0140027485149,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":376464.40868184977},10460.02800549703,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":408228.68867943768},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":784693},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1138=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1138=\"y\",1,\"\"))","v":""},1,null,"","",784693,"",784693]
[null,"D0679 East Local","EXIT-PK-5345","Local","East","General Outdoor Sport",0.5,14768.621133042176,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":824239.77563173929},29537.242266084351,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1953171.4890301798},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2777411},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1139=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1139=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1139=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1139=\"y\",1,\"\"))","v":""},1,null,2777411,"","","",2777411]
[null,"D0679 East District","EXIT-PK-5346","District","East","Access Recreation Corridor",0.5,16704.789985104759,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2471625.3323085057},33409.579970209517,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5254064.6881143451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7725690},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1140=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1140=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1140=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1140=\"y\",1,\"\"))","v":0.25},1,null,1931422.5,1931422.5,1931422.5,1931422.5,7725690]
[null,"D0680 East Metropolitan","EXIT-PK-5349","Metropolitan","East","General Recreation",0.5,40392.246417577073,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8221127.0187627012},80784.492835154146,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9111609.26623521},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17332736},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1141=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1141=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1141=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1141=\"y\",1,\"\"))","v":0.25},1,null,4333184,4333184,4333184,4333184,17332736]
[null,"D0682 West Local","EXIT-PK-5350","Local","West","General Recreation",0.5,881.40067859004046,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":34097.710420063573},1762.8013571800809,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":91524.109384456897},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":125622},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1142=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1142=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1142=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1142=\"y\",1,\"\"))","v":1},1,null,"","","",125622,125622]
[null,"D0682 West District","EXIT-PK-5351","District","West","Access Recreation Corridor",0.5,74974.943503570699,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21228677.259559549},149949.8870071414,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11347743.112097066},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":32576420},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1143=\"y\",1,\"\"))","v":0.25},1,null,8144105,8144105,8144105,8144105,32576420]
[null,"D0683 South Local","EXIT-PK-5352","Local","South","General Recreation",0.5,517.49472647797199,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37250.062064293321},1034.989452955944,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40393.04550190609},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77643},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1144=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1144=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1144=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1144=\"y\",1,\"\"))","v":""},1,null,"","",77643,"",77643]
[null,"D0684 West Local","EXIT-PK-5353","Local","West","General Recreation",0.5,705.23635115428704,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27282.648474730668},1410.4727023085741,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":73231.312969027218},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":100514},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1145=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1145=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1145=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1145=\"y\",1,\"\"))","v":1},1,null,"","","",100514,100514]
[null,"D0685 South District","EXIT-PK-5354","District","South","Specialised Outdoor Sport",0.5,59065.999801519953,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13374875.058273278},118131.99960303991,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":16555663.506683415},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29930539},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1146=\"y\",1,\"\"))","v":0.25},1,null,7482634.75,7482634.75,7482634.75,7482634.75,29930539]
[null,"D0685 South District","EXIT-PK-5355","District","South","General Outdoor Sport",0.5,22222.048013650481,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5031949.289274144},44444.096027300962,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6228638.3127284795},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11260588},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1147=\"y\",1,\"\"))","v":0.25},1,null,2815147,2815147,2815147,2815147,11260588]
[null,"D0685 South District","EXIT-PK-5356","District","South","Access Recreation Corridor",0.5,38415.876710985896,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8698871.6518812682},76831.753421971793,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":10767621.478997672},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19466493},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1148=\"y\",1,\"\"))","v":0.25},1,null,4866623.25,4866623.25,4866623.25,4866623.25,19466493]
[null,"D0685 South District","EXIT-PK-5357","District","South","Access Recreation Corridor",0.5,39666.623064993728,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8982090.0223593563},79333.246129987456,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11118194.326976992},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20100284},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1149=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1149=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1149=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1149=\"y\",1,\"\"))","v":0.25},1,null,5025071,5025071,5025071,5025071,20100284]
[null,"D0685 South District","EXIT-PK-5358","District","South","Access Recreation Corridor",0.5,156759.76933813171,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":35496602.717411324},313519.53867626342,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":43938340.183325447},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":79434943},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1150=\"y\",1,\"\"))","v":0.25},1,null,19858735.75,19858735.75,19858735.75,19858735.75,79434943]
[null,"D0685 South District","EXIT-PK-5359","District","South","General Outdoor Sport",0.5,33316.910855782044,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7544264.4079690417},66633.821711564087,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9338427.6413501315},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16882692},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1151=\"y\",1,\"\"))","v":0.25},1,null,4220673,4220673,4220673,4220673,16882692]
[null,"D0685 South District","EXIT-PK-5360","District","South","General Recreation",0.5,72072.846065524107,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16320138.733954722},144145.69213104821,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":20201364.430287756},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":36521503},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1152=\"y\",1,\"\"))","v":0.25},1,null,9130375.75,9130375.75,9130375.75,9130375.75,36521503]
[null,"D0686 East Local","EXIT-PK-5363","Local","East","General Recreation",0.5,809.20494734383055,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45161.894142339741},1618.4098946876611,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":107018.52378066716},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":152180},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1153=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1153=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1153=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1153=\"y\",1,\"\"))","v":""},1,null,152180,"","","",152180]
[null,"D0687 South Local","EXIT-PK-5364","Local","South","Access Recreation Corridor",0.5,5531.1189917582697,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":398138.40641476994},11062.237983516539,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":431731.43547011376},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":829870},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1154=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1154=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1154=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1154=\"y\",1,\"\"))","v":""},1,null,"","",829870,"",829870]
[null,"D0687 South Local","EXIT-PK-5365","Local","South","Access Recreation Corridor",0.5,473.77545068091939,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":34103.081711604667},947.55090136183878,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":36980.537883519959},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1155=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1155=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1155=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1155=\"y\",1,\"\"))","v":""},1,null,"","",71084,"",71084]
[null,"D0687 South Local","EXIT-PK-5366","Local","South","Access Recreation Corridor",0.5,17366.495744408046,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1250066.9305777398},34732.991488816093,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1355541.6450072608},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2605609},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1156=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1156=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1156=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1156=\"y\",1,\"\"))","v":""},1,null,"","",2605609,"",2605609]
[null,"D0687 South Local","EXIT-PK-5367","Local","South","Access Recreation Corridor",0.5,8905.8175934837509,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":641054.37430900324},17811.635186967502,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":695143.49978709896},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1336198},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1157=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1157=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1157=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1157=\"y\",1,\"\"))","v":""},1,null,"","",1336198,"",1336198]
[null,"D0688 West Local","EXIT-PK-5368","Local","West","Access Recreation Corridor",0.5,9524.1070505403804,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":368447.91717032518},19048.214101080761,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":988977.4726261308},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1357425},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1158=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1158=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1158=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1158=\"y\",1,\"\"))","v":1},1,null,"","","",1357425,1357425]
[null,"D0690 South Local","EXIT-PK-5372","Local","South","General Recreation",0.5,9562.9768412530757,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":688357.70227165765},19125.953682506151,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":746438.05804821511},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1434796},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1159=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1159=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1159=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1159=\"y\",1,\"\"))","v":""},1,null,"","",1434796,"",1434796]
[null,"D0690 South Local","EXIT-PK-5374","Local","South","Access Recreation Corridor",0.5,540.72093515601648,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38921.920095898233},1081.441870312033,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":42205.966979104858},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":81128},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1160=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1160=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1160=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1160=\"y\",1,\"\"))","v":""},1,null,"","",81128,"",81128]
[null,"D0690 South District","EXIT-PK-5375","District","South","Access Recreation Corridor",0.5,5208.8575886802901,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1179491.0723435301},10417.71517736058,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1459995.4928758545},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2639487},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1161=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1161=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1161=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1161=\"y\",1,\"\"))","v":0.25},1,null,659871.75,659871.75,659871.75,659871.75,2639487]
[null,"D0690 South Local","EXIT-PK-5376","Local","South","General Recreation",0.5,25462.225524335507,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1832809.9448118806},50924.451048671013,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1987453.7489186539},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3820264},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1162=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1162=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1162=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1162=\"y\",1,\"\"))","v":""},1,null,"","",3820264,"",3820264]
[null,"D0690 South Local","EXIT-PK-5379","Local","South","Access Recreation Corridor",0.5,824.77078544385495,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59368.262853026987},1649.5415708877099,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":64377.475093931353},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":123746},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1163=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1163=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1163=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1163=\"y\",1,\"\"))","v":""},1,null,"","",123746,"",123746]
[null,"D0690 South Local","EXIT-PK-5380","Local","South","Specialised Outdoor Sport",0.5,8308.5735163075351,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":598063.83198259247},16617.14703261507,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":648525.61954450735},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1246589},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1164=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1164=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1164=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1164=\"y\",1,\"\"))","v":""},1,null,"","",1246589,"",1246589]
[null,"D0692 North Local","EXIT-PK-5381","Local","North","General Recreation",0.5,1571.045611600239,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":90839.420621572499},3142.091223200478,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":268120.38454839267},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":358960},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1165=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1165=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1165=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1165=\"y\",1,\"\"))","v":""},1,null,"",358960,"","",358960]
[null,"D0695 South District","EXIT-PK-5382","District","South","Urban Common",0.5,143.45414305152821,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":32483.683444844995},286.90828610305641,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40208.893931896368},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72693},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1166=\"y\",1,\"\"))","v":0.25},1,null,18173.25,18173.25,18173.25,18173.25,72693]
[null,"D0696 North Local","EXIT-PK-5383","Local","North","General Recreation",0.5,9813.3158385081206,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":567415.68708408019},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":567416},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1167=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1167=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1167=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1167=\"y\",1,\"\"))","v":""},{"$f":"SUM(U1167:X1167)","v":1},null,{"$f":"IF(U1167=\"\",\"\",(U1167/$Y1167)*$O1167)","v":""},{"$f":"IF(V1167=\"\",\"\",(V1167/$Y1167)*$O1167)","v":567416},{"$f":"IF(W1167=\"\",\"\",(W1167/$Y1167)*$O1167)","v":""},{"$f":"IF(X1167=\"\",\"\",(X1167/$Y1167)*$O1167)","v":""},{"$f":"SUM(AA1167:AD1167)","v":567416}]
[null,"D0696 North Local","EXIT-PK-5384","Local","North","Access Recreation Corridor",0.5,7852.9587747779797,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":454065.89089371607},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":454066},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1168=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1168=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1168=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1168=\"y\",1,\"\"))","v":""},1,null,"",454066,"","",454066]
[null,"D0696 North Local","EXIT-PK-5385","Local","North","General Outdoor Sport",0.5,8104.9806947026455,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":468638.04909259483},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":468638},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1169=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1169=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1169=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1169=\"y\",1,\"\"))","v":""},1,null,"",468638,"","",468638]
[null,"D0697 West District","EXIT-PK-5386","District","West","Access Recreation Corridor",0.5,58117.99504376125,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16455739.772553887},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16455740},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1170=\"y\",1,\"\"))","v":0.25},1,null,4113935,4113935,4113935,4113935,16455740]
[null,"D0698 South Local","EXIT-PK-5388","Local","South","General Recreation",0.5,3008.5887598503587,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":216562.82140902468},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216563},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1171=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1171=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1171=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1171=\"y\",1,\"\"))","v":""},1,null,"","",216563,"",216563]
[null,"D0699 North District","EXIT-PK-5389","District","North","General Recreation",0.5,11039.130585604889,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2245320.4420209979},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2245320},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1172=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1172=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1172=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1172=\"y\",1,\"\"))","v":0.25},1,null,561330,561330,561330,561330,2245320]
[null,"D0701 West District","EXIT-PK-5391","District","West","Access Recreation Corridor",0.5,7482.1529715771403,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2118523.9123614803},14964.305943154281,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1132452.3351301684},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3250976},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1173=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1173=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1173=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1173=\"y\",1,\"\"))","v":0.25},1,null,812744,812744,812744,812744,3250976]
[null,"D0701 West Local","EXIT-PK-5392","Local","West","General Recreation",0.5,1575.9151362635876,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":60965.573624097749},3151.8302725271751,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":163642.06746781562},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":224608},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1174=\"y\",1,\"\"))","v":1},1,null,"","","",224608,224608]
[null,"D0702 West Local","EXIT-PK-5393","Local","West","General Recreation",0.5,859.54773727358997,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33252.31140581848},1719.0954745471799,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":89254.913274217441},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122507},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1175=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1175=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1175=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1175=\"y\",1,\"\"))","v":1},1,null,"","","",122507,122507]
[null,"D0703 South Local","EXIT-PK-5394","Local","South","General Recreation",0.5,448.10232175896158,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":32255.090617596408},896.20464351792316,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":34976.622072089784},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":67232},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1176=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1176=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1176=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1176=\"y\",1,\"\"))","v":""},1,null,"","",67232,"",67232]
[null,"D0704 South District","EXIT-PK-5396","District","South","General Outdoor Sport",0.5,75129.193887474656,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17012216.585689694},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17012217},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1177=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1177=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1177=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1177=\"y\",1,\"\"))","v":0.25},1,null,4253054.25,4253054.25,4253054.25,4253054.25,17012217]
[null,"D0705 South Local","EXIT-PK-5397","Local","South","General Recreation",0.5,8199.9800298205701,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":590247.10670125834},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":590247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1178=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1178=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1178=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1178=\"y\",1,\"\"))","v":""},1,null,"","",590247,"",590247]
[null,"D0706 West District","EXIT-PK-5399","District","West","General Recreation",0.5,22515.667477316209,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6375167.700349695},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6375168},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1179=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1179=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1179=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1179=\"y\",1,\"\"))","v":0.25},1,null,1593792,1593792,1593792,1593792,6375168]
[null,"D0707 South District","EXIT-PK-5400","District","South","General Recreation",0.5,2737.4627655643312,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":619869.68118934624},5474.9255311286624,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":767285.96080738516},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1387156},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1180=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1180=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1180=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1180=\"y\",1,\"\"))","v":0.25},1,null,346789,346789,346789,346789,1387156]
[null,"D0709 West District","EXIT-PK-5402","District","West","Visitor Node",0.5,21453.016820770346,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6074284.9417465255},42906.033641540693,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3246995.7626577625},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9321281},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1181=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1181=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1181=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1181=\"y\",1,\"\"))","v":0.25},1,null,2330320.25,2330320.25,2330320.25,2330320.25,9321281]
[null,"D0711 North Local","EXIT-PK-5406","Local","North","General Recreation",0.5,12520.017344853561,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":723919.86163921177},25040.034689707121,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2136711.907196274},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2860632},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1182=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1182=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1182=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1182=\"y\",1,\"\"))","v":""},1,null,"",2860632,"","",2860632]
[null,"D0714 East Local","EXIT-PK-5409","Local","East","General Recreation",0.5,1453.504397434413,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":81120.378647989914},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":81120},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1183=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1183=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1183=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1183=\"y\",1,\"\"))","v":""},1,null,81120,"","","",81120]
[null,"D0715 East Local","EXIT-PK-5410","Local","East","Access Recreation Corridor",0.5,3398.1433740264829,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":189651.07892879625},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":189651},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1184=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1184=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1184=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1184=\"y\",1,\"\"))","v":""},1,null,189651,"","","",189651]
[null,"D0716 South Local","EXIT-PK-5411","Local","South","General Recreation",0.5,2261.2134777251422,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":162765.60528286561},4522.4269554502844,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":176498.99452485127},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":339265},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1185=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1185=\"y\",1,\"\"))","v":""},1,null,"","",339265,"",339265]
[null,"D0718 North Local","EXIT-PK-5414","Local","North","General Recreation",0.5,12321.745672000639,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":712455.59621328081},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":712456},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1186=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1186=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1186=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1186=\"y\",1,\"\"))","v":""},1,null,"",712456,"","",712456]
[null,"D0718 North Local","EXIT-PK-5415","Local","North","General Outdoor Sport",0.5,1191.7495813597941,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":68908.146712847985},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":68908},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1187=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1187=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1187=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1187=\"y\",1,\"\"))","v":""},1,null,"",68908,"","",68908]
[null,"D0720 South District","EXIT-PK-5419","District","South","Specialised Outdoor Sport",0.5,8605.1013551520755,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1948534.7894843456},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1948535},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1188=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1188=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1188=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1188=\"y\",1,\"\"))","v":0.25},1,null,487133.75,487133.75,487133.75,487133.75,1948535]
[null,"D0723 East District","EXIT-PK-5421","District","East","Access Recreation Corridor",0.5,11692.81382829967,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1730057.9588107539},23385.627656599339,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3677675.7022832539},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5407734},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1189=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1189=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1189=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1189=\"y\",1,\"\"))","v":0.25},1,null,1351933.5,1351933.5,1351933.5,1351933.5,5407734]
[null,"D0723 East District","EXIT-PK-5422","District","East","Access Recreation Corridor",0.5,6546.0855231513751,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":968552.78162166325},13092.17104630275,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2058903.8726756836},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3027457},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1190=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1190=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1190=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1190=\"y\",1,\"\"))","v":0.25},1,null,756864.25,756864.25,756864.25,756864.25,3027457]
[null,"D0723 East District","EXIT-PK-5423","District","East","General Recreation",0.5,111355.75506021309,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16476094.901556928},222711.51012042619,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":35024106.319317304},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":51500201},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1191=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1191=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1191=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1191=\"y\",1,\"\"))","v":0.25},1,null,12875050.25,12875050.25,12875050.25,12875050.25,51500201]
[null,"D0724 South Local","EXIT-PK-5424","Local","South","General Recreation",0.5,1116.4221354202959,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":80361.773186353646},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":80362},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1192=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1192=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1192=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1192=\"y\",1,\"\"))","v":""},1,null,"","",80362,"",80362]
[null,"D0725 East District","EXIT-PK-5425","District","East","Access Recreation Corridor",0.5,31690.584066741241,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4688909.6148381634},63381.168133482483,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9967463.1551340688},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14656373},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1193=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1193=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1193=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1193=\"y\",1,\"\"))","v":0.25},1,null,3664093.25,3664093.25,3664093.25,3664093.25,14656373]
[null,"D0725 East District","EXIT-PK-5426","District","East","General Recreation",0.5,15955.127277440164,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2360705.9289156483},31910.254554880328,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5018277.4460209794},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7378983},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1194=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1194=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1194=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1194=\"y\",1,\"\"))","v":0.25},1,null,1844745.75,1844745.75,1844745.75,1844745.75,7378983]
[null,"D0725 East District","EXIT-PK-5427","District","East","Access Recreation Corridor",0.5,20279.106868407838,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3000477.9645383791},40558.213736815676,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6378274.6983831972},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9378753},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1195=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1195=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1195=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1195=\"y\",1,\"\"))","v":0.25},1,null,2344688.25,2344688.25,2344688.25,2344688.25,9378753]
[null,"D0725 East Local","EXIT-PK-5428","Local","East","General Recreation",0.5,2682.7300483342642,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":149723.71443481353},5365.4600966685284,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":354794.92607795622},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":504519},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1196=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1196=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1196=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1196=\"y\",1,\"\"))","v":""},1,null,504519,"","","",504519]
[null,"D0725 East Local","EXIT-PK-5429","Local","East","General Recreation",0.5,2071.9294458209902,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115634.80748568066},4143.8588916419803,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":274015.66364280175},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":389650},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1197=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1197=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1197=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1197=\"y\",1,\"\"))","v":""},1,null,389650,"","","",389650]
[null,"D0727 North District","EXIT-PK-5430","District","North","General Recreation",0.5,9202.0649869498557,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1871667.7426524027},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1871668},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1198=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1198=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1198=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1198=\"y\",1,\"\"))","v":0.25},1,null,467917,467917,467917,467917,1871668]
[null,"D0727 North Local","EXIT-PK-5431","Local","North","Access Recreation Corridor",0.5,12792.50154754442,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":739675.16938979737},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":739675},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1199=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1199=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1199=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1199=\"y\",1,\"\"))","v":""},1,null,"",739675,"","",739675]
[null,"D0728 East Local","EXIT-PK-5432","Local","East","General Recreation",0.5,3538.119041947924,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":197463.1496754243},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":197463},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1200=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1200=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1200=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1200=\"y\",1,\"\"))","v":""},1,null,197463,"","","",197463]
[null,"D0729 East Local","EXIT-PK-5433","Local","East","General Recreation",0.5,2438.7507171801617,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":136107.17790390347},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":136107},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1201=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1201=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1201=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1201=\"y\",1,\"\"))","v":""},1,null,136107,"","","",136107]
[null,"D0730 South Local","EXIT-PK-5436","Local","South","General Recreation",0.5,11070.66967069384,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":796883.73857117747},22141.33934138768,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":864121.00619530247},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1661005},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1202=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1202=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1202=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1202=\"y\",1,\"\"))","v":""},1,null,"","",1661005,"",1661005]
[null,"D0730 South Local","EXIT-PK-5437","Local","South","Access Recreation Corridor",0.5,33379.708624419538,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2402722.4903529175},66759.417248839076,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2605452.8100856668},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5008175},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1203=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1203=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1203=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1203=\"y\",1,\"\"))","v":""},1,null,"","",5008175,"",5008175]
[null,"D0730 South Local","EXIT-PK-5438","Local","South","Access Recreation Corridor",0.5,2473.949509756751,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":178078.6703075509},4947.899019513502,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":193104.10329616451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":371183},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1204=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1204=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1204=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1204=\"y\",1,\"\"))","v":""},1,null,"","",371183,"",371183]
[null,"D0731 South Local","EXIT-PK-5440","Local","South","General Recreation",0.5,800.69101833303296,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":57634.964379675243},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":57635},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1205=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1205=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1205=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1205=\"y\",1,\"\"))","v":""},1,null,"","",57635,"",57635]
[null,"D0733 East District","EXIT-PK-5444","District","East","General Recreation",0.5,5753.4089718803252,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":851269.08956714242},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":851269},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1206=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1206=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1206=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1206=\"y\",1,\"\"))","v":0.25},1,null,212817.25,212817.25,212817.25,212817.25,851269]
[null,"D0733 East District","EXIT-PK-5446","District","East","Access Recreation Corridor",0.5,6668.7245703512854,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":986698.34203036991},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":986698},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1207=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1207=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1207=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1207=\"y\",1,\"\"))","v":0.25},1,null,246674.5,246674.5,246674.5,246674.5,986698]
[null,"D0735 West District","EXIT-PK-5448","District","West","Access Recreation Corridor",0.5,3609.9221192008217,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1022126.4334398571},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1022126},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1208=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1208=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1208=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1208=\"y\",1,\"\"))","v":0.25},1,null,255531.5,255531.5,255531.5,255531.5,1022126]
[null,"D0735 West District","EXIT-PK-5449","District","West","Access Recreation Corridor",0.5,11949.067942128844,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3383302.408009442},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3383302},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1209=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1209=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1209=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1209=\"y\",1,\"\"))","v":0.25},1,null,845825.5,845825.5,845825.5,845825.5,3383302]
[null,"D0735 West Local","EXIT-PK-5450","Local","West","General Recreation",0.5,5042.9895530948152,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":195092.19996052751},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":195092},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1210=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1210=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1210=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1210=\"y\",1,\"\"))","v":1},1,null,"","","",195092,195092]
[null,"D0736 North Local","EXIT-PK-5451","Local","North","General Recreation",0.5,1023.1304577771955,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59158.421193193157},2046.260915554391,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":174611.18235961022},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":233770},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1211=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1211=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1211=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1211=\"y\",1,\"\"))","v":""},1,null,"",233770,"","",233770]
[null,"D0737 South Local","EXIT-PK-5452","Local","South","General Recreation",0.5,1279.1210337823929,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92073.088783766289},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":92073},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1212=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1212=\"y\",1,\"\"))","v":""},1,null,"","",92073,"",92073]
[null,"D0738 East Local","EXIT-PK-5453","Local","East","General Recreation",0.5,1574.6788649093626,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":87883.150540105911},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":87883},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1213=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1213=\"y\",1,\"\"))","v":""},1,null,87883,"","","",87883]
[null,"D0739 West Local","EXIT-PK-5454","Local","West","General Recreation",0.5,10502.792604966609,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":406309.17305284593},21005.585209933219,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1090603.5842370077},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1496913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1214=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1214=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1214=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1214=\"y\",1,\"\"))","v":1},1,null,"","","",1496913,1496913]
[null,"D0739 West Local","EXIT-PK-5455","Local","West","General Recreation",0.5,5739.4953840041999,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":222037.10107658425},11478.9907680084,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":595985.7033211065},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":818023},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1215=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1215=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1215=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1215=\"y\",1,\"\"))","v":1},1,null,"","","",818023,818023]
[null,"D0739 West Local","EXIT-PK-5456","Local","West","Access Recreation Corridor",0.5,17637.051538988391,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":682303.84959787363},35274.103077976783,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1831420.6846946231},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2513725},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1216=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1216=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1216=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1216=\"y\",1,\"\"))","v":1},1,null,"","","",2513725,2513725]
[null,"D0740 East Local","EXIT-PK-5457","Local","East","General Recreation",0.5,5920.3032350694948,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":330413.33826540958},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":330413},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1217=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1217=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1217=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1217=\"y\",1,\"\"))","v":""},1,null,330413,"","","",330413]
[null,"D0741 West Local","EXIT-PK-5458","Local","West","General Recreation",0.5,2242.5556501575415,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86755.110379844991},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86755},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1218=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1218=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1218=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1218=\"y\",1,\"\"))","v":1},1,null,"","","",86755,86755]
[null,"D0742 South Local","EXIT-PK-5459","Local","South","General Recreation",0.5,1450.2296278645431,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104389.74714408173},2900.4592557290862,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":113197.65854471629},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":217587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1219=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1219=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1219=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1219=\"y\",1,\"\"))","v":""},1,null,"","",217587,"",217587]
[null,"D0743 West Local","EXIT-PK-5460","Local","West","Access Recreation Corridor",0.5,16208.84007105395,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":627052.31390567857},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":627052},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1220=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1220=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1220=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1220=\"y\",1,\"\"))","v":1},1,null,"","","",627052,627052]
[null,"D0743 West Local","EXIT-PK-5461","Local","West","General Recreation",0.5,19250.895211611085,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":744736.71985657176},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":744737},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1221=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1221=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1221=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1221=\"y\",1,\"\"))","v":1},1,null,"","","",744737,744737]
[null,"D0743 West Local","EXIT-PK-5462","Local","West","General Outdoor Sport",0.5,2210.1314675096874,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":85500.754197248927},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":85501},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1222=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1222=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1222=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1222=\"y\",1,\"\"))","v":1},1,null,"","","",85501,85501]
[null,"D0744 West Local","EXIT-PK-5463","Local","West","General Recreation",0.5,653.93637604148648,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":25298.066730647013},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1223=\"y\",1,\"\"))","v":1},1,null,"","","",25298,25298]
[null,"D0745 West District","EXIT-PK-5465","District","West","Urban Common",0.5,266.89797018030094,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":75570.458681563628},533.79594036060189,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40396.023807633224},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":115966},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1224=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1224=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1224=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1224=\"y\",1,\"\"))","v":0.25},1,null,28991.5,28991.5,28991.5,28991.5,115966]
[null,"D0747 West Local","EXIT-PK-5467","Local","West","General Recreation",0.5,1747.9083208936704,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":67619.271478202587},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":67619},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1225=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1225=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1225=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1225=\"y\",1,\"\"))","v":1},1,null,"","","",67619,67619]
[null,"D0750 West Local","EXIT-PK-5468","Local","West","General Recreation",0.5,3811.960631752665,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147468.83331439004},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":147469},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1226=\"y\",1,\"\"))","v":1},1,null,"","","",147469,147469]
[null,"D0751 East Local","EXIT-PK-5469","Local","East","General Recreation",0.5,1286.1181552033704,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71778.518125095245},2572.2363104067408,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":170090.98477359803},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":241870},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1227=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1227=\"y\",1,\"\"))","v":""},1,null,241870,"","","",241870]
[null,"D0752 North District","EXIT-PK-5470","District","North","Access Recreation Corridor",0.5,27733.054192437499,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5640805.9507110175},55466.108384874999,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4284704.7629142962},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9925511},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1228=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1228=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1228=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1228=\"y\",1,\"\"))","v":0.25},1,null,2481377.75,2481377.75,2481377.75,2481377.75,9925511]
[null,"D0753 South Local","EXIT-PK-5471","Local","South","General Recreation",0.5,18869.205821966229,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1358234.3007742439},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1358234},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1229=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1229=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1229=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1229=\"y\",1,\"\"))","v":""},1,null,"","",1358234,"",1358234]
[null,"D0756 East District","EXIT-PK-5474","District","East","Access Recreation Corridor",0.5,19880.830495174665,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2941549.3593765767},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2941549},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1230=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1230=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1230=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1230=\"y\",1,\"\"))","v":0.25},1,null,735387.25,735387.25,735387.25,735387.25,2941549]
[null,"D0757 West Local","EXIT-PK-5476","Local","West","Access Recreation Corridor",0.5,20658.356384415714,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":799185.51330944931},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":799186},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1231=\"y\",1,\"\"))","v":1},{"$f":"SUM(U1231:X1231)","v":1},null,{"$f":"IF(U1231=\"\",\"\",(U1231/$Y1231)*$O1231)","v":""},{"$f":"IF(V1231=\"\",\"\",(V1231/$Y1231)*$O1231)","v":""},{"$f":"IF(W1231=\"\",\"\",(W1231/$Y1231)*$O1231)","v":""},{"$f":"IF(X1231=\"\",\"\",(X1231/$Y1231)*$O1231)","v":799186},{"$f":"SUM(AA1231:AD1231)","v":799186}]
[null,"D0758 South Local","EXIT-PK-5477","Local","South","General Recreation",0.5,1784.8745719591375,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":128478.00215271751},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":128478},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1232=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1232=\"y\",1,\"\"))","v":""},1,null,"","",128478,"",128478]
[null,"D0759 North Local","EXIT-PK-5478","Local","North","General Recreation",0.5,5732.83543210683,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":331478.24947040348},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":331478},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1233=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1233=\"y\",1,\"\"))","v":""},1,null,"",331478,"","",331478]
[null,"D0761 South Local","EXIT-PK-5481","Local","South","General Recreation",0.5,698.15002341905904,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":50253.906700737709},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":50254},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1234=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1234=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1234=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1234=\"y\",1,\"\"))","v":""},1,null,"","",50254,"",50254]
[null,"D0762 East Local","EXIT-PK-5482","Local","East","General Recreation",0.5,6871.4847339109147,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":383498.97287729959},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":383499},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1235=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1235=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1235=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1235=\"y\",1,\"\"))","v":""},1,null,383499,"","","",383499]
[null,"D0763 East Local","EXIT-PK-5484","Local","East","General Recreation",0.5,3075.1887998061907,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":171626.91787837699},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":171627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1236=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1236=\"y\",1,\"\"))","v":""},1,null,171627,"","","",171627]
[null,"D0765 South District","EXIT-PK-5486","District","South","Specialised Outdoor Sport",0.5,10891.680728667159,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2466306.663902055},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2466307},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1237=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1237=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1237=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1237=\"y\",1,\"\"))","v":0.25},1,null,616576.75,616576.75,616576.75,616576.75,2466307]
[null,"D0765 South District","EXIT-PK-5487","District","South","Access/ Recreation Corridor",0.5,59740.549328643901,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13527619.711309152},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13527620},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1238=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1238=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1238=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1238=\"y\",1,\"\"))","v":0.25},1,null,3381905,3381905,3381905,3381905,13527620]
[null,"D0766 West Local","EXIT-PK-5488","Local","West","General Recreation",0.5,3441.38778572302,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133132.91787843793},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133133},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1239=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1239=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1239=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1239=\"y\",1,\"\"))","v":1},1,null,"","","",133133,133133]
[null,"D0767 South Local","EXIT-PK-5489","Local","South","General Recreation",0.5,3107.7956783364566,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":223703.88716628461},6215.5913566729132,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":242578.95940320299},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":466283},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1240=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1240=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1240=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1240=\"y\",1,\"\"))","v":""},1,null,"","",466283,"",466283]
[null,"D0770 West Local","EXIT-PK-5491","Local","West","General Recreation",0.5,1905.0795128537179,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":73699.568351133174},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":73700},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1241=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1241=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1241=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1241=\"y\",1,\"\"))","v":1},1,null,"","","",73700,73700]
[null,"D0772 South Local","EXIT-PK-5494","Local","South","Access Recreation Corridor",0.5,11308.148295110495,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":813977.8132464292},22616.296590220991,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":882657.39775831939},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1696635},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1242=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1242=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1242=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1242=\"y\",1,\"\"))","v":""},1,null,"","",1696635,"",1696635]
[null,"D0772 South Local","EXIT-PK-5495","Local","South","Access Recreation Corridor",0.5,7224.5663969489851,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":520035.3412401643},14449.13279389797,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":563913.45509860758},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1083949},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1243=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1243=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1243=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1243=\"y\",1,\"\"))","v":""},1,null,"","",1083949,"",1083949]
[null,"D0774 West Local","EXIT-PK-5497","Local","West","General Recreation",0.5,2612.5745239547314,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":101069.5949442062},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":101070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1244=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1244=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1244=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1244=\"y\",1,\"\"))","v":1},1,null,"","","",101070,101070]
[null,"D0775 South Local","EXIT-PK-5498","Local","South","General Recreation",0.5,2498.0759402877688,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":179815.32768527305},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":179815},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1245=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1245=\"y\",1,\"\"))","v":""},1,null,"","",179815,"",179815]
[null,"D0776 South Local","EXIT-PK-5499","Local","South","General Recreation",0.5,1672.2716003975995,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120372.66800209078},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120373},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1246=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1246=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1246=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1246=\"y\",1,\"\"))","v":""},1,null,"","",120373,"",120373]
[null,"D0778 West Local","EXIT-PK-5501","Local","West","General Recreation",0.5,1873.6806301587219,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72484.87674077478},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72485},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1247=\"y\",1,\"\"))","v":1},1,null,"","","",72485,72485]
[null,"D0779 North Local","EXIT-PK-5502","Local","North","General Recreation",0.5,958.30659174215202,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":55410.240752349178},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":55410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1248=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1248=\"y\",1,\"\"))","v":""},1,null,"",55410,"","",55410]
[null,"D0780 South Local","EXIT-PK-5503","Local","South","General Recreation",0.5,1897.247154928855,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":136566.75258006144},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":136567},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1249=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1249=\"y\",1,\"\"))","v":""},1,null,"","",136567,"",136567]
[null,"D0781 West Local","EXIT-PK-5504","Local","West","General Recreation",0.5,1000.5262354848614,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38706.180598605039},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":38706},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1250=\"y\",1,\"\"))","v":1},1,null,"","","",38706,38706]
[null,"D0782 South Local","EXIT-PK-5505","Local","South","General Recreation",0.5,3629.3105835234396,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":261243.32784403631},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":261243},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1251=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1251=\"y\",1,\"\"))","v":""},1,null,"","",261243,"",261243]
[null,"D0783 East Local","EXIT-PK-5506","Local","East","General Recreation",0.5,4204.4951256000795,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":234653.73562978613},8408.990251200159,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":556050.55686040455},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":790704},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1252=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1252=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1252=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1252=\"y\",1,\"\"))","v":""},1,null,790704,"","","",790704]
[null,"D0784 West Local","EXIT-PK-5507","Local","West","Access Recreation Corridor",0.5,12387.520889300105,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":479221.43738478416},24775.041778600211,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1286312.6208255209},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1765534},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1253=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1253=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1253=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1253=\"y\",1,\"\"))","v":1},1,null,"","","",1765534,1765534]
[null,"D0784 West Local","EXIT-PK-5508","Local","West","General Recreation",0.5,818.76841895934945,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":31674.729925814525},1637.5368379186989,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":85020.413709290166},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":116695},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1254=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1254=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1254=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1254=\"y\",1,\"\"))","v":1},1,null,"","","",116695,116695]
[null,"D0785 South Local","EXIT-PK-5509","Local","South","General Recreation",0.5,8236.5614203438145,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":592880.2911525534},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":592880},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1255=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1255=\"y\",1,\"\"))","v":""},1,null,"","",592880,"",592880]
[null,"D0786 West Local","EXIT-PK-5510","Local","West","General Recreation",0.5,3826.0869171163681,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":148015.32028602849},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":148015},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1256=\"y\",1,\"\"))","v":1},1,null,"","","",148015,148015]
[null,"D0787 South Local","EXIT-PK-5511","Local","South","General Recreation",0.5,1579.8714297226745,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":113721.56236509689},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113722},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1257=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1257=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1257=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1257=\"y\",1,\"\"))","v":""},1,null,"","",113722,"",113722]
[null,"D0788 South Local","EXIT-PK-5512","Local","South","General Recreation",0.5,1635.8528538800131,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117751.19091513228},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117751},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1258=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1258=\"y\",1,\"\"))","v":""},1,null,"","",117751,"",117751]
[null,"D0789 South Local","EXIT-PK-5513","Local","South","General Recreation",0.5,1580.2933870312236,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":113751.93549766755},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113752},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1259=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1259=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1259=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1259=\"y\",1,\"\"))","v":""},1,null,"","",113752,"",113752]
[null,"D0790 South Local","EXIT-PK-5514","Local","South","General Recreation",0.5,9021.6808761020857,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":649394.39063705259},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":649394},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1260=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1260=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1260=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1260=\"y\",1,\"\"))","v":""},1,null,"","",649394,"",649394]
[null,"D0792 West Metropolitan","EXIT-PK-5515","Metropolitan","West","Urban Common",0.5,2086.0262536235523,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":581376.71261871909},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":581377},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1261=\"y\",1,\"\"))","v":0.25},1,null,145344.25,145344.25,145344.25,145344.25,581377]
[null,"D0793 South Local","EXIT-PK-5516","Local","South","General Recreation",0.5,2477.9636218413975,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":178367.61223610691},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":178368},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1262=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1262=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1262=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1262=\"y\",1,\"\"))","v":""},1,null,"","",178368,"",178368]
[null,"D0794 West Local","EXIT-PK-5517","Local","West","General Recreation",0.5,1596.1285107675751,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61747.544647255811},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61748},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1263=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1263=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1263=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1263=\"y\",1,\"\"))","v":1},1,null,"","","",61748,61748]
[null,"D0795 West Local","EXIT-PK-5518","Local","West","General Recreation",0.5,1620.3568298772175,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":62684.837105762905},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":62685},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1264=\"y\",1,\"\"))","v":1},1,null,"","","",62685,62685]
[null,"D0796 South Local","EXIT-PK-5519","Local","South","General Recreation",0.5,1461.5566888698261,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105205.08632313863},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105205},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1265=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1265=\"y\",1,\"\"))","v":""},1,null,"","",105205,"",105205]
[null,"D0797 South Local","EXIT-PK-5520","Local","South","General Recreation",0.5,2255.2253499961553,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":162334.57068842289},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":162335},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1266=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1266=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1266=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1266=\"y\",1,\"\"))","v":""},1,null,"","",162335,"",162335]
[null,"D0798 West Local","EXIT-PK-5522","Local","West","Access Recreation Corridor",0.5,2026.2120220580584,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":78385.679130980221},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":78386},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1267=\"y\",1,\"\"))","v":1},1,null,"","","",78386,78386]
[null,"D0798 West Local","EXIT-PK-5523","Local","West","General Recreation",0.5,9716.2340088293859,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":375880.5066234055},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":375881},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1268=\"y\",1,\"\"))","v":1},1,null,"","","",375881,375881]
[null,"D0798 West Local","EXIT-PK-5524","Local","West","Access Recreation Corridor",0.5,2925.9147568566127,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":113191.41965341213},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113191},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1269=\"y\",1,\"\"))","v":1},1,null,"","","",113191,113191]
[null,"D0799 North Local","EXIT-PK-5525","Local","North","General Recreation",0.5,5588.21683285163,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":323116.25815045414},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":323116},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1270=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1270=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1270=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1270=\"y\",1,\"\"))","v":""},1,null,"",323116,"","",323116]
[null,"D0800 West District","EXIT-PK-5526","District","West","Specialised Outdoor Sport",0.5,74586.347525328107,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21118648.785765741},149172.69505065621,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11288927.631492123},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":32407576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1271=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1271=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1271=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1271=\"y\",1,\"\"))","v":0.25},1,null,8101894,8101894,8101894,8101894,32407576]
[null,"D0800 West District","EXIT-PK-5527","District","West","Specialised Outdoor Sport",0.5,18365.310832883733,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5200020.6765639493},36730.621665767467,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2779659.7071854104},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7979680},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1272=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1272=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1272=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1272=\"y\",1,\"\"))","v":0.25},1,null,1994920,1994920,1994920,1994920,7979680]
[null,"D0801 South Local","EXIT-PK-5528","Local","South","General Recreation",0.5,5599.3399016467047,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":403049.0518714342},11198.679803293409,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":437056.41788309353},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":840105},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1273=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1273=\"y\",1,\"\"))","v":""},1,null,"","",840105,"",840105]
[null,"D0802 South Local","EXIT-PK-5529","Local","South","General Recreation",0.5,3545.9357884197698,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":255241.88254748864},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":255242},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1274=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1274=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1274=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1274=\"y\",1,\"\"))","v":""},1,null,"","",255242,"",255242]
[null,"D0803 West Local","EXIT-PK-5531","Local","West","General Recreation",0.5,2072.5375291258142,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":80177.819486018052},4145.0750582516284,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":215211.03412643372},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":295389},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1275=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1275=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1275=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1275=\"y\",1,\"\"))","v":1},1,null,"","","",295389,295389]
[null,"D0804 North District","EXIT-PK-5533","District","North","General Recreation",0.5,1722.4261909071006,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":350335.44592353969},3444.8523818142012,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":266111.6100930727},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":616447},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1276=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1276=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1276=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1276=\"y\",1,\"\"))","v":0.25},1,null,154111.75,154111.75,154111.75,154111.75,616447]
[null,"D0804 North District","EXIT-PK-5534","District","North","Specialised Outdoor Sport",0.5,39955.225809382573,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8126752.7890608683},79910.451618765146,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6173007.3125325339},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14299760},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1277=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1277=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1277=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1277=\"y\",1,\"\"))","v":0.25},1,null,3574940,3574940,3574940,3574940,14299760]
[null,"D0804 North District","EXIT-PK-5535","District","North","General Outdoor Sport",0.5,43654.833024035535,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8879239.9203699939},87309.666048071071,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6744589.6757133715},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15623830},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1278=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1278=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1278=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1278=\"y\",1,\"\"))","v":0.25},1,null,3905957.5,3905957.5,3905957.5,3905957.5,15623830]
[null,"D0804 North District","EXIT-PK-5537","District","North","General Recreation",0.5,413946.81746695359,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84195330.779045835},827893.63493390719,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":63954005.501403563},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":148149336},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1279=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1279=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1279=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1279=\"y\",1,\"\"))","v":0.25},1,null,37037334,37037334,37037334,37037334,148149336]
[null,"D0805 East District","EXIT-PK-5538","District","East","Visitor Node",0.5,5908.1236644007504,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":874160.5328989519},11816.247328801501,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1858249.2773521717},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2732410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1280=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1280=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1280=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1280=\"y\",1,\"\"))","v":0.25},1,null,683102.5,683102.5,683102.5,683102.5,2732410]
[null,"D0806 West Local","EXIT-PK-5540","Local","West","General Recreation",0.5,7099.8488102818801,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":274663.49259736086},14199.69762056376,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":737243.97417622723},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1011907},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1281=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1281=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1281=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1281=\"y\",1,\"\"))","v":1},1,null,"","","",1011907,1011907]
[null,"D0807 West Local","EXIT-PK-5541","Local","West","General Recreation",0.5,2796.3254321488603,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":108178.15000800518},5592.6508642977205,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":290368.7289371494},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":398547},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1282=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1282=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1282=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1282=\"y\",1,\"\"))","v":1},1,null,"","","",398547,398547]
[null,"D0809 North Local","EXIT-PK-5542","Local","North","General Recreation",0.5,1420.932598805178,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82159.736843217732},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":82160},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1283=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1283=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1283=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1283=\"y\",1,\"\"))","v":""},1,null,"",82160,"","",82160]
[null,"D0810 South Local","EXIT-PK-5543","Local","South","General Recreation",0.5,1322.4309439764395,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":95190.602374111797},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":95191},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1284=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1284=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1284=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1284=\"y\",1,\"\"))","v":""},1,null,"","",95191,"",95191]
[null,"D0815 South Local","EXIT-PK-5545","Local","South","General Recreation",0.5,4648.2298701674508,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":334586.6968176919},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":334587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1285=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1285=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1285=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1285=\"y\",1,\"\"))","v":""},1,null,"","",334587,"",334587]
[null,"D0816 West Local","EXIT-PK-5546","Local","West","General Recreation",0.5,2262.2949135686522,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":87518.740025302148},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":87519},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1286=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1286=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1286=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1286=\"y\",1,\"\"))","v":1},1,null,"","","",87519,87519]
[null,"D0817 West Local","EXIT-PK-5547","Local","West","General Recreation",0.5,873.36422228882554,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33786.813496089475},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33787},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1287=\"y\",1,\"\"))","v":1},1,null,"","","",33787,33787]
[null,"D0818 East Local","EXIT-PK-5548","Local","East","General Recreation",0.5,1914.0925516307195,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":106825.89803625795},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":106826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1288=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1288=\"y\",1,\"\"))","v":""},1,null,106826,"","","",106826]
[null,"D0818 East Local","EXIT-PK-5549","Local","East","Access Recreation Corridor",0.5,4633.1261616325064,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":258575.72169642936},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":258576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1289=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1289=\"y\",1,\"\"))","v":""},1,null,258576,"","","",258576]
[null,"D0819 South Local","EXIT-PK-5550","Local","South","General Recreation",0.5,7265.9274233310352,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":523012.57119236136},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":523013},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1290=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1290=\"y\",1,\"\"))","v":""},1,null,"","",523013,"",523013]
[null,"D0820 West District","EXIT-PK-5551","District","West","Access Recreation Corridor",0.5,8332.7202637609498,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2359356.6184567856},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2359357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1291=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1291=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1291=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1291=\"y\",1,\"\"))","v":0.25},1,null,589839.25,589839.25,589839.25,589839.25,2359357]
[null,"D0820 West Local","EXIT-PK-5552","Local","West","General Recreation",0.5,3495.8934081541629,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":135241.51272646489},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":135242},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1292=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1292=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1292=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1292=\"y\",1,\"\"))","v":1},1,null,"","","",135242,135242]
[null,"D0821 North Local","EXIT-PK-5553","Local","North","General Recreation",0.5,1477.1874664214199,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":85412.449268414319},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":85412},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1293=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1293=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1293=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1293=\"y\",1,\"\"))","v":""},1,null,"",85412,"","",85412]
[null,"D0822 South Local","EXIT-PK-5554","Local","South","General Recreation",0.5,2648.2522066171273,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":190625.24507211344},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":190625},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1294=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1294=\"y\",1,\"\"))","v":""},1,null,"","",190625,"",190625]
[null,"D0823 West Local","EXIT-PK-5555","Local","West","General Recreation",0.5,2715.6099908693732,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105055.60675380862},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105056},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1295=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1295=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1295=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1295=\"y\",1,\"\"))","v":1},{"$f":"SUM(U1295:X1295)","v":1},null,{"$f":"IF(U1295=\"\",\"\",(U1295/$Y1295)*$O1295)","v":""},{"$f":"IF(V1295=\"\",\"\",(V1295/$Y1295)*$O1295)","v":""},{"$f":"IF(W1295=\"\",\"\",(W1295/$Y1295)*$O1295)","v":""},{"$f":"IF(X1295=\"\",\"\",(X1295/$Y1295)*$O1295)","v":105056},{"$f":"SUM(AA1295:AD1295)","v":105056}]
[null,"D0823 West District","EXIT-PK-5556","District","West","Access Recreation Corridor",0.5,35363.846136983455,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10013047.575860992},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10013048},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1296=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1296=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1296=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1296=\"y\",1,\"\"))","v":0.25},1,null,2503262,2503262,2503262,2503262,10013048]
[null,"D0824 South District","EXIT-PK-5557","District","South","General Recreation",0.5,20523.508353432859,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4647332.8294957383},41047.016706865717,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5752553.066363181},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10399886},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1297=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1297=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1297=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1297=\"y\",1,\"\"))","v":0.25},1,null,2599971.5,2599971.5,2599971.5,2599971.5,10399886]
[null,"D0824 South District","EXIT-PK-5559","District","South","Access Recreation Corridor",0.5,15684.030003460955,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3551483.8047505901},31368.060006921911,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4396091.2206440708},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7947575},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1298=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1298=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1298=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1298=\"y\",1,\"\"))","v":0.25},1,null,1986893.75,1986893.75,1986893.75,1986893.75,7947575]
[null,"D0825 West Local","EXIT-PK-5560","Local","West","General Recreation",0.5,1174.6594861240615,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45442.668667003134},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45443},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1299=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1299=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1299=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1299=\"y\",1,\"\"))","v":1},1,null,"","","",45443,45443]
[null,"D0826 North Local","EXIT-PK-5561","Local","North","General Recreation",0.5,2217.9167363279234,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":128242.15275946028},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":128242},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1300=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1300=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1300=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1300=\"y\",1,\"\"))","v":""},1,null,"",128242,"","",128242]
[null,"D0829 South Local","EXIT-PK-5563","Local","South","General Recreation",0.5,1162.6910047610145,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":83692.277182629274},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":83692},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1301=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1301=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1301=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1301=\"y\",1,\"\"))","v":""},1,null,"","",83692,"",83692]
[null,"D0830 South Local","EXIT-PK-5564","Local","South","General Recreation",0.5,3665.9923109724505,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":263883.73470074136},7331.9846219449009,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":286148.99176765105},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":550033},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1302=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1302=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1302=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1302=\"y\",1,\"\"))","v":""},1,null,"","",550033,"",550033]
[null,"D0831 South Local","EXIT-PK-5565","Local","South","General Recreation",0.5,865.13170955834005,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":62273.503914069566},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":62274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1303=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1303=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1303=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1303=\"y\",1,\"\"))","v":""},1,null,"","",62274,"",62274]
[null,"D0833 West Local","EXIT-PK-5566","Local","West","Access Recreation Corridor",0.5,6064.3342629236404,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":234603.76036744349},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":234604},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1304=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1304=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1304=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1304=\"y\",1,\"\"))","v":1},1,null,"","","",234604,234604]
[null,"D0834 South Local","EXIT-PK-5569","Local","South","General Recreation",0.5,1605.191993877891,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115544.17530784904},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":115544},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1305=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1305=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1305=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1305=\"y\",1,\"\"))","v":""},1,null,"","",115544,"",115544]
[null,"D0835 West District","EXIT-PK-5570","District","West","Specialised Outdoor Sport",0.5,2548.7972497669957,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":721675.69172999321},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":721676},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1306=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1306=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1306=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1306=\"y\",1,\"\"))","v":0.25},1,null,180419,180419,180419,180419,721676]
[null,"D0835 West Local","EXIT-PK-5571","Local","West","Access Recreation Corridor",0.5,5533.5474521329497,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":214069.83588932527},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":214070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1307=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1307=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1307=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1307=\"y\",1,\"\"))","v":1},1,null,"","","",214070,214070]
[null,"D0836 North Local","EXIT-PK-5572","Local","North","General Recreation",0.5,899.5108978288215,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52010.615222260305},1799.021795657643,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":153513.81656301804},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":205524},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1308=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1308=\"y\",1,\"\"))","v":""},1,null,"",205524,"","",205524]
[null,"D0836 North Local","EXIT-PK-5573","Local","North","Access Recreation Corridor",0.5,1995.7545825936495,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115396.51595537916},3991.509165187299,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":340602.76939011365},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":455999},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1309=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1309=\"y\",1,\"\"))","v":""},1,null,"",455999,"","",455999]
[null,"D0837 West Local","EXIT-PK-5574","Local","West","General Recreation",0.5,1146.3902891775069,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":44349.051524759358},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44349},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1310=\"y\",1,\"\"))","v":1},1,null,"","","",44349,44349]
[null,"D0838 West Local","EXIT-PK-5575","Local","West","General Recreation",0.5,6380.2746445449848,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":246826.1739691236},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":246826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1311=\"y\",1,\"\"))","v":1},1,null,"","","",246826,246826]
[null,"D0839 South Local","EXIT-PK-5576","Local","South","General Recreation",0.5,1554.4594976169089,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":111892.37261749148},3108.9189952338179,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":121333.31994598136},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":233226},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1312=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1312=\"y\",1,\"\"))","v":""},1,null,"","",233226,"",233226]
[null,"D0840 South Local","EXIT-PK-5577","Local","South","General Recreation",0.5,8105.6539836431248,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":583457.37359942973},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":583457},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1313=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1313=\"y\",1,\"\"))","v":""},1,null,"","",583457,"",583457]
[null,"D0841 East Local","EXIT-PK-5578","Local","East","General Recreation",0.5,8509.585874661725,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":474921.73364497459},17019.17174932345,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1125405.0303083065},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1600327},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1314=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1314=\"y\",1,\"\"))","v":""},1,null,1600327,"","","",1600327]
[null,"D0841 East Local","EXIT-PK-5579","Local","East","Access Recreation Corridor",0.5,9007.8000448648945,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":502727.16870661761},18015.600089729789,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1191294.5743561613},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1694022},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1315=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1315=\"y\",1,\"\"))","v":""},1,null,1694022,"","","",1694022]
[null,"D0844 West Local","EXIT-PK-5581","Local","West","Access Recreation Corridor",0.5,12087.02599637596,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":467596.54522106797},24174.05199275192,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1255109.4142504416},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1722706},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1316=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1316=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1316=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1316=\"y\",1,\"\"))","v":1},1,null,"","","",1722706,1722706]
[null,"D0845 South Local","EXIT-PK-5582","Local","South","General Recreation",0.5,4601.3522491390777,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":331212.37394368357},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":331212},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1317=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1317=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1317=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1317=\"y\",1,\"\"))","v":""},1,null,"","",331212,"",331212]
[null,"D0846 South Local","EXIT-PK-5583","Local","South","General Recreation",0.5,917.70949581059551,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66058.133400884311},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":66058},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1318=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1318=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1318=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1318=\"y\",1,\"\"))","v":""},1,null,"","",66058,"",66058]
[null,"D0848 South Local","EXIT-PK-5585","Local","South","General Recreation",0.5,1364.01627190003,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98183.977894400639},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98184},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1319=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1319=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1319=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1319=\"y\",1,\"\"))","v":""},1,null,"","",98184,"",98184]
[null,"D0849 West Local","EXIT-PK-5586","Local","West","General Recreation",0.5,2428.3539325945248,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93942.86980069759},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":93943},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1320=\"y\",1,\"\"))","v":1},1,null,"","","",93943,93943]
[null,"D0850 West Local","EXIT-PK-5587","Local","West","General Recreation",0.5,4871.4895782874646,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":188457.58233420143},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":188458},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1321=\"y\",1,\"\"))","v":1},1,null,"","","",188458,188458]
[null,"D0851 West Local","EXIT-PK-5588","Local","West","General Recreation",0.5,1683.0834821893659,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65111.46925855532},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65111},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1322=\"y\",1,\"\"))","v":1},1,null,"","","",65111,65111]
[null,"D0854 East Local","EXIT-PK-5590","Local","East","General Recreation",0.5,923.58146174505805,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51545.270878620657},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":51545},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1323=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1323=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1323=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1323=\"y\",1,\"\"))","v":""},1,null,51545,"","","",51545]
[null,"D0855 South Local","EXIT-PK-5591","Local","South","Access Recreation Corridor",0.5,55647.321220079,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4005579.3095078897},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4005579},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1324=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1324=\"y\",1,\"\"))","v":""},1,null,"","",4005579,"",4005579]
[null,"D0855 South Local","EXIT-PK-5592","Local","South","General Recreation",0.5,5511.6284008246403,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":396735.44386307651},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":396735},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1325=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1325=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1325=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1325=\"y\",1,\"\"))","v":""},1,null,"","",396735,"",396735]
[null,"D0855 South Local","EXIT-PK-5593","Local","South","General Recreation",0.5,3654.0607659435914,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":263024.88383694069},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":263025},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1326=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1326=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1326=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1326=\"y\",1,\"\"))","v":""},1,null,"","",263025,"",263025]
[null,"D0856 East District","EXIT-PK-5594","District","East","Access Recreation Corridor",0.5,17229.159589329163,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2549210.5757296607},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2549211},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1327=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1327=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1327=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1327=\"y\",1,\"\"))","v":0.25},1,null,637302.75,637302.75,637302.75,637302.75,2549211]
[null,"D0857 South Local","EXIT-PK-5595","Local","South","General Recreation",0.5,3851.142509331899,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":277211.12921748386},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":277211},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1328=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1328=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1328=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1328=\"y\",1,\"\"))","v":""},1,null,"","",277211,"",277211]
[null,"D0858 West Local","EXIT-PK-5596","Local","West","Access Recreation Corridor",0.5,14273.18249502931,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":552169.80802280176},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":552170},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1329=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1329=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1329=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1329=\"y\",1,\"\"))","v":1},1,null,"","","",552170,552170]
[null,"D0858 West Local","EXIT-PK-5597","Local","West","Access Recreation Corridor",0.5,8023.0122743816446,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":310376.83073502925},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":310377},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1330=\"y\",1,\"\"))","v":1},1,null,"","","",310377,310377]
[null,"D0859 West District","EXIT-PK-5598","District","West","Access Recreation Corridor",0.5,4641.6547204073304,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1314254.9417879258},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1314255},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1331=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1331=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1331=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1331=\"y\",1,\"\"))","v":0.25},1,null,328563.75,328563.75,328563.75,328563.75,1314255]
[null,"D0860 North Local","EXIT-PK-5599","Local","North","General Recreation",0.5,1153.1845051503151,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66678.275630029762},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":66678},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1332=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1332=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1332=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1332=\"y\",1,\"\"))","v":""},1,null,"",66678,"","",66678]
[null,"D0861 East District","EXIT-PK-5600","District","East","General Outdoor Sport",0.5,21841.865915786235,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3231702.3530663936},43683.73183157247,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6869800.6100638257},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10101503},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1333=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1333=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1333=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1333=\"y\",1,\"\"))","v":0.25},1,null,2525375.75,2525375.75,2525375.75,2525375.75,10101503]
[null,"D0861 East District","EXIT-PK-5601","District","East","Access Recreation Corridor",0.5,5274.012675216155,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":780338.05528855638},10548.02535043231,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1658805.8746161421},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2439144},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1334=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1334=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1334=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1334=\"y\",1,\"\"))","v":0.25},1,null,609786,609786,609786,609786,2439144]
[null,"D0861 East Local","EXIT-PK-5602","Local","East","General Recreation",0.5,8151.5650763047597,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":454940.51943066862},16303.130152609519,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1078056.2623000231},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1532997},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1335=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1335=\"y\",1,\"\"))","v":""},1,null,1532997,"","","",1532997]
[null,"D0862 East Local","EXIT-PK-5603","Local","East","General Recreation",0.5,7544.9323669781897,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":421084.22345544584},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":421084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1336=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1336=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1336=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1336=\"y\",1,\"\"))","v":""},1,null,421084,"","","",421084]
[null,"D0863 East Local","EXIT-PK-5604","Local","East","General Recreation",0.5,2743.1845138673912,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":153097.69056014577},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":153098},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1337=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1337=\"y\",1,\"\"))","v":""},1,null,153098,"","","",153098]
[null,"D0864 West Local","EXIT-PK-5605","Local","West","General Recreation",0.5,1657.9236817502715,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":64138.141678445922},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":64138},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1338=\"y\",1,\"\"))","v":1},1,null,"","","",64138,64138]
[null,"D0865 West Local","EXIT-PK-5607","Local","West","General Recreation",0.5,5694.1466144103497,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":220282.74661433123},11388.293228820699,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":591276.71471969364},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":811559},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1339=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1339=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1339=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1339=\"y\",1,\"\"))","v":1},1,null,"","","",811559,811559]
[null,"D0865 West Local","EXIT-PK-5608","Local","West","Access Recreation Corridor",0.5,12252.83224279054,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":474010.89628002793},24505.664485581081,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1272326.6338443155},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1746338},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1340=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1340=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1340=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1340=\"y\",1,\"\"))","v":1},1,null,"","","",1746338,1746338]
[null,"D0867 East Local","EXIT-PK-5610","Local","East","General Recreation",0.5,6272.1173917972101,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":350048.15853692056},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":350048},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1341=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1341=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1341=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1341=\"y\",1,\"\"))","v":""},1,null,350048,"","","",350048]
[null,"D0869 West District","EXIT-PK-5612","District","West","General Recreation",0.5,24449.480948386987,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6922714.6558948504},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6922715},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1342=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1342=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1342=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1342=\"y\",1,\"\"))","v":0.25},1,null,1730678.75,1730678.75,1730678.75,1730678.75,6922715]
[null,"D0873 West Local","EXIT-PK-5616","Local","West","General Recreation",0.5,1852.6542963492204,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71671.455718023964},3705.3085926984409,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":192378.49322046808},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":264050},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1343=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1343=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1343=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1343=\"y\",1,\"\"))","v":1},1,null,"","","",264050,264050]
[null,"D0876 South Local","EXIT-PK-5619","Local","South","General Recreation",0.5,1827.2588767203665,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":131528.88924803733},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":131529},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1344=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1344=\"y\",1,\"\"))","v":""},1,null,"","",131529,"",131529]
[null,"D0877 South District","EXIT-PK-5620","District","South","Specialised Outdoor Sport",0.5,47132.312186124909,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10672616.883067301},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10672617},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1345=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1345=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1345=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1345=\"y\",1,\"\"))","v":0.25},1,null,2668154.25,2668154.25,2668154.25,2668154.25,10672617]
[null,"D0877 South District","EXIT-PK-5621","District","South","Specialised Outdoor Sport",0.5,46522.729454270688,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10534583.278224785},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10534583},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1346=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1346=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1346=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1346=\"y\",1,\"\"))","v":0.25},1,null,2633645.75,2633645.75,2633645.75,2633645.75,10534583]
[null,"D0877 South Local","EXIT-PK-5624","Local","South","General Recreation",0.5,2656.2877481090413,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":191203.65564130162},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":191204},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1347=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1347=\"y\",1,\"\"))","v":""},1,null,"","",191204,"",191204]
[null,"D0878 East Local","EXIT-PK-5625","Local","East","General Recreation",0.5,3581.4419822770474,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199881.01186410841},7162.8839645540947,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":473650.87819531129},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":673532},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1348=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1348=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1348=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1348=\"y\",1,\"\"))","v":""},1,null,673532,"","","",673532]
[null,"D0879 East District","EXIT-PK-5626","District","East","Access Recreation Corridor",0.5,55772.043028693952,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8251980.0911735613},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8251980},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1349=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1349=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1349=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1349=\"y\",1,\"\"))","v":0.25},1,null,2062995,2062995,2062995,2062995,8251980]
[null,"D0879 East Local","EXIT-PK-5627","Local","East","General Recreation",0.5,8620.97226737858,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":481138.23107654339},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":481138},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1350=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1350=\"y\",1,\"\"))","v":""},1,null,481138,"","","",481138]
[null,"D0879 East District","EXIT-PK-5628","District","East","Access Recreation Corridor",0.5,5518.1426666452198,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":816459.30384842271},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":816459},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1351=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1351=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1351=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1351=\"y\",1,\"\"))","v":0.25},1,null,204114.75,204114.75,204114.75,204114.75,816459]
[null,"D0880 East District","EXIT-PK-5629","District","East","Access Recreation Corridor",0.5,35669.801360788486,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5277670.9387157466},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5277671},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1352=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1352=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1352=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1352=\"y\",1,\"\"))","v":0.25},1,null,1319417.75,1319417.75,1319417.75,1319417.75,5277671]
[null,"D0880 East Local","EXIT-PK-5630","Local","East","General Recreation",0.5,5163.4980937062546,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":288175.88804613578},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":288176},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1353=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1353=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1353=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1353=\"y\",1,\"\"))","v":""},1,null,288176,"","","",288176]
[null,"D0881 East Local","EXIT-PK-5631","Local","East","General Recreation",0.5,713.03702506515197,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39794.742668421422},1426.0740501303039,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":94300.177073692379},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":134095},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1354=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1354=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1354=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1354=\"y\",1,\"\"))","v":""},1,null,134095,"","","",134095]
[null,"D0883 East Local","EXIT-PK-5632","Local","East","Access Recreation Corridor",0.5,7717.1821164834901,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":430697.51731720171},15434.36423296698,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1020608.4880765211},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1451306},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1355=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1355=\"y\",1,\"\"))","v":""},1,null,1451306,"","","",1451306]
[null,"D0884 South Local","EXIT-PK-5633","Local","South","General Recreation",0.5,582.03233522811797,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41895.577870387911},1164.0646704562359,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":45430.52788278176},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":87326},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1356=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1356=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1356=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1356=\"y\",1,\"\"))","v":""},1,null,"","",87326,"",87326]
[null,"D0885 South Local","EXIT-PK-5634","Local","South","Access Recreation Corridor",0.5,10196.006892148485,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":733924.17373099632},20392.013784296971,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":795849.21209787985},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1529773},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1357=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1357=\"y\",1,\"\"))","v":""},1,null,"","",1529773,"",1529773]
[null,"D0888 East Local","EXIT-PK-5636","Local","East","General Recreation",0.5,2101.1320154697528,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117264.60888950394},4202.2640309395056,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":277877.74568353943},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":395142},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1358=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1358=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1358=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1358=\"y\",1,\"\"))","v":""},1,null,395142,"","","",395142]
[null,"D0891 North Local","EXIT-PK-5637","Local","North","General Recreation",0.5,2747.2861937902794,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":158850.82156930814},5494.5723875805588,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":468861.90019222209},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":627713},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1359=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1359=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1359=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1359=\"y\",1,\"\"))","v":""},{"$f":"SUM(U1359:X1359)","v":1},null,{"$f":"IF(U1359=\"\",\"\",(U1359/$Y1359)*$O1359)","v":""},{"$f":"IF(V1359=\"\",\"\",(V1359/$Y1359)*$O1359)","v":627713},{"$f":"IF(W1359=\"\",\"\",(W1359/$Y1359)*$O1359)","v":""},{"$f":"IF(X1359=\"\",\"\",(X1359/$Y1359)*$O1359)","v":""},{"$f":"SUM(AA1359:AD1359)","v":627713}]
[null,"D0892 North Metropolitan","EXIT-PK-5639","Metropolitan","North","Specialised Outdoor Sport",0.5,107194.70822234875,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12697050.359314758},214389.4164446975,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":16351324.031209877},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29048374},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1360=\"y\",1,\"\"))","v":0.25},1,null,7262093.5,7262093.5,7262093.5,7262093.5,29048374]
[null,"D0892 North Local","EXIT-PK-5640","Local","North","Access Recreation Corridor",0.5,37214.989231564941,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2151807.7102739317},74429.978463129883,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6351246.0427981932},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8503054},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1361=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1361=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1361=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1361=\"y\",1,\"\"))","v":""},1,null,"",8503054,"","",8503054]
[null,"D0895 East District","EXIT-PK-5644","District","East","Specialised Outdoor Sport",0.5,29136.191291884654,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4310964.0138081023},58272.382583769308,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9164044.2022519596},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13475008},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1362=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1362=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1362=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1362=\"y\",1,\"\"))","v":0.25},1,null,3368752,3368752,3368752,3368752,13475008]
[null,"D0898 West Local","EXIT-PK-5645","Local","West","General Recreation",0.5,515.04078309156,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":19924.776441597383},1030.08156618312,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":53481.521076810437},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":73406},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1363=\"y\",1,\"\"))","v":1},1,null,"","","",73406,73406]
[null,"D0901 South Local","EXIT-PK-5647","Local","South","General Recreation",0.5,2576.6753882310418,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":185473.03618799098},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":185473},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1364=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1364=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1364=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1364=\"y\",1,\"\"))","v":""},1,null,"","",185473,"",185473]
[null,"D0904 South Local","EXIT-PK-5648","Local","South","Access Recreation Corridor",0.5,28032.10794883567,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2017794.0130787918},56064.21589767134,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2188045.8948790096},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4205840},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1365=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1365=\"y\",1,\"\"))","v":""},1,null,"","",4205840,"",4205840]
[null,"D0905 East Local","EXIT-PK-5649","Local","East","General Recreation",0.5,17206.756171453315,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":960312.59237721993},34413.51234290663,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2275618.3715475863},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3235931},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1366=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1366=\"y\",1,\"\"))","v":""},1,null,3235931,"","","",3235931]
[null,"D0908 East Local","EXIT-PK-5653","Local","East","Access Recreation Corridor",0.5,21698.461972219331,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1210995.6147173387},43396.923944438662,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2869652.9552867184},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4080649},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1367=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1367=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1367=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1367=\"y\",1,\"\"))","v":""},1,null,4080649,"","","",4080649]
[null,"D0908 East Local","EXIT-PK-5654","Local","East","General Recreation",0.5,1880.3059811777509,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104940.26260701565},3760.6119623555019,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":248673.18350205341},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":353613},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1368=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1368=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1368=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1368=\"y\",1,\"\"))","v":""},1,null,353613,"","","",353613]
[null,"D0909 South Local","EXIT-PK-5655","Local","South","General Recreation",0.5,3948.7787307557219,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":284239.1337973823},7897.5574615114438,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":308221.88282756222},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":592461},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1369=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1369=\"y\",1,\"\"))","v":""},1,null,"","",592461,"",592461]
[null,"D0910 West Local","EXIT-PK-5656","Local","West","General Recreation",0.5,2743.210032408213,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":106123.33706856008},5486.420064816426,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":284853.25819387886},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":390977},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1370=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1370=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1370=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1370=\"y\",1,\"\"))","v":1},1,null,"","","",390977,390977]
[null,"D0911 East District","EXIT-PK-5658","District","East","Access Recreation Corridor",0.5,40497.765814137209,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5992012.1101415455},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5992012},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1371=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1371=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1371=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1371=\"y\",1,\"\"))","v":0.25},1,null,1498003,1498003,1498003,1498003,5992012]
[null,"D0911 East Local","EXIT-PK-5659","Local","East","General Recreation",0.5,3250.6002722318408,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181416.66814503365},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":181417},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1372=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1372=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1372=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1372=\"y\",1,\"\"))","v":""},1,null,181417,"","","",181417]
[null,"D0913 South Local","EXIT-PK-5661","Local","South","General Recreation",0.5,2003.7238542541415,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":144231.10828328202},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":144231},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1373=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1373=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1373=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1373=\"y\",1,\"\"))","v":""},1,null,"","",144231,"",144231]
[null,"D0914 East District","EXIT-PK-5662","District","East","Access Recreation Corridor",0.5,91035.130480070045,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13469474.014649833},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13469474},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1374=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1374=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1374=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1374=\"y\",1,\"\"))","v":0.25},1,null,3367368.5,3367368.5,3367368.5,3367368.5,13469474]
[null,"D0915 South Local","EXIT-PK-5664","Local","South","General Recreation",0.5,1629.7985465810725,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117315.3926140042},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117315},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1375=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1375=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1375=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1375=\"y\",1,\"\"))","v":""},1,null,"","",117315,"",117315]
[null,"D0917 South Local","EXIT-PK-5665","Local","South","General Recreation",0.5,822.72706924816953,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59221.15303482805},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":59221},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1376=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1376=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1376=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1376=\"y\",1,\"\"))","v":""},1,null,"","",59221,"",59221]
[null,"D0918 East Local","EXIT-PK-5666","Local","East","General Recreation",0.5,1400.3801989968119,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":78155.506233268781},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":78156},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1377=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1377=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1377=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1377=\"y\",1,\"\"))","v":""},1,null,78156,"","","",78156]
[null,"D0919 South Local","EXIT-PK-5667","Local","South","Access Recreation Corridor",0.5,11344.425253615014,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":816589.08421530284},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":816589},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1378=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1378=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1378=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1378=\"y\",1,\"\"))","v":""},1,null,"","",816589,"",816589]
[null,"D0919 South Local","EXIT-PK-5668","Local","South","General Recreation",0.5,12617.686524678191,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":908240.37831439974},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":908240},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1379=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1379=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1379=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1379=\"y\",1,\"\"))","v":""},1,null,"","",908240,"",908240]
[null,"D0920 East Local","EXIT-PK-5669","Local","East","General Recreation",0.5,4089.6242720374303,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":228242.76972347873},8179.2485440748605,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":540858.72046092129},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":769101},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1380=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1380=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1380=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1380=\"y\",1,\"\"))","v":""},1,null,769101,"","","",769101]
[null,"D0921 South Local","EXIT-PK-5670","Local","South","General Recreation",0.5,1074.9378391447385,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":77375.670078646275},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77376},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1381=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1381=\"y\",1,\"\"))","v":""},1,null,"","",77376,"",77376]
[null,"D0922 East District","EXIT-PK-5671","District","East","General Recreation",0.5,352.48239271827111,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52152.97000513177},704.96478543654223,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":110864.32660419391},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":163017},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1382=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1382=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1382=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1382=\"y\",1,\"\"))","v":0.25},1,null,40754.25,40754.25,40754.25,40754.25,163017]
[null,"D0922 East Local","EXIT-PK-5672","Local","East","General Recreation",0.5,1615.9884514437495,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":90188.647040409807},3231.9769028874989,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":213716.80819276313},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":303905},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1383=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1383=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1383=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1383=\"y\",1,\"\"))","v":""},1,null,303905,"","","",303905]
[null,"D0922 East District","EXIT-PK-5673","District","East","Access Recreation Corridor",0.5,52961.570812617298,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7836145.2120042788},105923.1416252346,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":16657708.314906115},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":24493854},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1384=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1384=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1384=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1384=\"y\",1,\"\"))","v":0.25},1,null,6123463.5,6123463.5,6123463.5,6123463.5,24493854]
[null,"D0922 East Local","EXIT-PK-5674","Local","East","General Recreation",0.5,2173.1259378944965,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121282.60447160038},4346.2518757889929,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":287399.04597262706},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":408682},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1385=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1385=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1385=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1385=\"y\",1,\"\"))","v":""},1,null,408682,"","","",408682]
[null,"D0925 East Local","EXIT-PK-5677","Local","East","General Recreation",0.5,1714.2829087216371,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":95674.480868952262},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":95674},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1386=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1386=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1386=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1386=\"y\",1,\"\"))","v":""},1,null,95674,"","","",95674]
[null,"D0925 East Local","EXIT-PK-5678","Local","East","General Recreation",0.5,975.10074669902895,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54420.572742527394},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":54421},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1387=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1387=\"y\",1,\"\"))","v":""},1,null,54421,"","","",54421]
[null,"D0926 West Local","EXIT-PK-5679","Local","West","General Recreation",0.5,6323.7094680645096,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":244637.90357820853},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":244638},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1388=\"y\",1,\"\"))","v":1},1,null,"","","",244638,244638]
[null,"D0927 South District","EXIT-PK-5680","District","South","General Recreation",0.5,21684.552401139332,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4910239.0551993167},43369.104802278664,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6077983.1722592534},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10988222},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1389=\"y\",1,\"\"))","v":0.25},1,null,2747055.5,2747055.5,2747055.5,2747055.5,10988222]
[null,"D0928 East Local","EXIT-PK-5681","Local","East","General Recreation",0.5,1142.477567395093,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":63761.907447621816},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":63762},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1390=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1390=\"y\",1,\"\"))","v":""},1,null,63762,"","","",63762]
[null,"D0929 South Local","EXIT-PK-5682","Local","South","General Recreation",0.5,2853.272516791928,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":205382.92063419876},5706.5450335838559,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":222712.1566716494},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":428095},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1391=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1391=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1391=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1391=\"y\",1,\"\"))","v":""},1,null,"","",428095,"",428095]
[null,"D0930 North Local","EXIT-PK-5683","Local","North","General Recreation",0.5,976.83679965127601,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56481.675813198592},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":56482},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1392=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1392=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1392=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1392=\"y\",1,\"\"))","v":""},1,null,"",56482,"","",56482]
[null,"D0932 South Local","EXIT-PK-5685","Local","South","General Recreation",0.5,1652.8868972313956,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":118977.32741388144},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":118977},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1393=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1393=\"y\",1,\"\"))","v":""},1,null,"","",118977,"",118977]
[null,"D0933 West Local","EXIT-PK-5686","Local","West","General Recreation",0.5,1937.8563977967276,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":74967.569112201702},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":74968},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1394=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1394=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1394=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1394=\"y\",1,\"\"))","v":1},1,null,"","","",74968,74968]
[null,"D0934 East Local","EXIT-PK-5687","Local","East","Access Recreation Corridor",0.5,2502.9093730972177,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139687.88565458127},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":139688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1395=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1395=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1395=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1395=\"y\",1,\"\"))","v":""},1,null,139688,"","","",139688]
[null,"D0936 East Local","EXIT-PK-5689","Local","East","General Recreation",0.5,2128.2633142175891,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":118778.81223936724},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":118779},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1396=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1396=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1396=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1396=\"y\",1,\"\"))","v":""},1,null,118779,"","","",118779]
[null,"D0939 East Local","EXIT-PK-5692","Local","East","General Recreation",0.5,589.90902111142304,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":32922.943504601972},1179.8180422228461,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":78016.320601434141},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":110939},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1397=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1397=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1397=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1397=\"y\",1,\"\"))","v":""},1,null,110939,"","","",110939]
[null,"D0944 West Local","EXIT-PK-5695","Local","West","General Recreation",0.5,874.80852175175551,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33842.687409104408},1749.617043503511,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":90839.5838352914},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124682},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1398=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1398=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1398=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1398=\"y\",1,\"\"))","v":1},1,null,"","","",124682,124682]
[null,"D0945 South Local","EXIT-PK-5696","Local","South","Access Recreation Corridor",0.5,34985.891929320125,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2518338.0217446666},69971.78385864025,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2730823.4312721086},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5249161},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1399=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1399=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1399=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1399=\"y\",1,\"\"))","v":""},1,null,"","",5249161,"",5249161]
[null,"D0946 West Local","EXIT-PK-5697","Local","West","General Recreation",0.5,1076.1367256737306,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41631.234619783376},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":41631},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1400=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1400=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1400=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1400=\"y\",1,\"\"))","v":1},1,null,"","","",41631,41631]
[null,"D0947 East Local","EXIT-PK-5698","Local","East","General Recreation",0.5,3322.0089928170005,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":185402.00349239234},6644.017985634001,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":439340.49039657891},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":624742},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1401=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1401=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1401=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1401=\"y\",1,\"\"))","v":""},1,null,624742,"","","",624742]
[null,"D0948 West Local","EXIT-PK-5699","Local","West","General Recreation",0.5,3036.6268670502168,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117474.40872418811},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117474},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1402=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1402=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1402=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1402=\"y\",1,\"\"))","v":1},1,null,"","","",117474,117474]
[null,"D0949 West District","EXIT-PK-5700","District","West","Access Recreation Corridor",0.5,35548.530340945668,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10065339.7307816},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10065340},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1403=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1403=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1403=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1403=\"y\",1,\"\"))","v":0.25},1,null,2516335,2516335,2516335,2516335,10065340]
[null,"D0950 West Local","EXIT-PK-5701","Local","West","General Recreation",0.5,782.86053376564098,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":30285.603844030051},1565.721067531282,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":81291.760791197623},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":111577},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1404=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1404=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1404=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1404=\"y\",1,\"\"))","v":1},1,null,"","","",111577,111577]
[null,"D0951 East Local","EXIT-PK-5703","Local","East","General Recreation",0.5,2402.3139714830681,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134073.63565052883},4804.6279429661363,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":317709.49464617088},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":451783},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1405=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1405=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1405=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1405=\"y\",1,\"\"))","v":""},1,null,451783,"","","",451783]
[null,"D0956 South Local","EXIT-PK-5707","Local","South","General Recreation",0.5,5178.1516412788596,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":372731.27656532818},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":372731},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1406=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1406=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1406=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1406=\"y\",1,\"\"))","v":""},1,null,"","",372731,"",372731]
[null,"D0957 South Local","EXIT-PK-5708","Local","South","General Recreation",0.5,965.46525666023251,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69495.666122586845},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69496},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1407=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1407=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1407=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1407=\"y\",1,\"\"))","v":""},1,null,"","",69496,"",69496]
[null,"D0958 West Local","EXIT-PK-5709","Local","West","Access Recreation Corridor",0.5,3905.5617445771072,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":151089.86937393682},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":151090},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1408=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1408=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1408=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1408=\"y\",1,\"\"))","v":1},1,null,"","","",151090,151090]
[null,"D0958 West Local","EXIT-PK-5710","Local","West","General Recreation",0.5,1279.2242699361975,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49487.843359024359},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49488},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1409=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1409=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1409=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1409=\"y\",1,\"\"))","v":1},1,null,"","","",49488,49488]
[null,"D0959 West Local","EXIT-PK-5711","Local","West","Access Recreation Corridor",0.5,1514.7506509257551,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":58599.375185973244},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":58599},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1410=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1410=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1410=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1410=\"y\",1,\"\"))","v":1},1,null,"","","",58599,58599]
[null,"D0960 North Local","EXIT-PK-5712","Local","North","General Recreation",0.5,2452.6103003206708,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":141812.36817478327},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":141812},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1411=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1411=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1411=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1411=\"y\",1,\"\"))","v":""},1,null,"",141812,"","",141812]
[null,"D0961 East District","EXIT-PK-5713","District","East","Access Recreation Corridor",0.5,75126.226149608454,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11115607.190373516},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11115607},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1412=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1412=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1412=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1412=\"y\",1,\"\"))","v":0.25},1,null,2778901.75,2778901.75,2778901.75,2778901.75,11115607]
[null,"D0961 East District","EXIT-PK-5714","District","East","General Recreation",0.5,4473.6020019055759,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":661910.02966425649},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":661910},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1413=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1413=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1413=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1413=\"y\",1,\"\"))","v":0.25},1,null,165477.5,165477.5,165477.5,165477.5,661910]
[null,"D0962 South Local","EXIT-PK-5715","Local","South","General Recreation",0.5,2769.788202201386,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199373.59195744546},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":199374},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1414=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1414=\"y\",1,\"\"))","v":""},1,null,"","",199374,"",199374]
[null,"D0963 East Local","EXIT-PK-5716","Local","East","Access Recreation Corridor",0.5,2009.9261842705,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":112174.39273684047},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":112174},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1415=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1415=\"y\",1,\"\"))","v":""},1,null,112174,"","","",112174]
[null,"D0964 West Local","EXIT-PK-5717","Local","West","General Recreation",0.5,1061.2847860080785,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41056.675114444937},2122.5695720161571,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":110203.16548660402},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":151260},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1416=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1416=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1416=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1416=\"y\",1,\"\"))","v":1},1,null,"","","",151260,151260]
[null,"D0965 West Local","EXIT-PK-5718","Local","West","Access Recreation Corridor",0.5,1735.1302902374771,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":67124.942849195213},3470.2605804749542,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":180174.87203892169},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":247300},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1417=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1417=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1417=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1417=\"y\",1,\"\"))","v":1},1,null,"","","",247300,247300]
[null,"D0966 West Local","EXIT-PK-5719","Local","West","Access Recreation Corridor",0.5,5119.4164716971,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":198048.83818659198},10238.8329433942,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":531597.08691139892},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":729646},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1418=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1418=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1418=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1418=\"y\",1,\"\"))","v":1},1,null,"","","",729646,729646]
[null,"D0967 West Local","EXIT-PK-5720","Local","West","Access Recreation Corridor",0.5,963.57182427625298,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37276.568796909152},1927.143648552506,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":100056.71108163471},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":137333},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1419=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1419=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1419=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1419=\"y\",1,\"\"))","v":1},1,null,"","","",137333,137333]
[null,"D0968 East Local","EXIT-PK-5722","Local","East","General Recreation",0.5,3736.7456364953596,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":208548.54067093093},7473.4912729907192,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":494190.01091656112},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":702739},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1420=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1420=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1420=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1420=\"y\",1,\"\"))","v":""},1,null,702739,"","","",702739]
[null,"D0970 East Local","EXIT-PK-5723","Local","East","Access Recreation Corridor",0.5,13125.559258381276,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":732540.15528670861},26251.118516762552,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1735874.181489385},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2468414},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1421=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1421=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1421=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1421=\"y\",1,\"\"))","v":""},1,null,2468414,"","","",2468414]
[null,"D0971 East Local","EXIT-PK-5724","Local","East","General Recreation",0.5,1093.1883281757084,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61011.064893718736},2186.3766563514168,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":144575.7363195041},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":205587},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1422=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1422=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1422=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1422=\"y\",1,\"\"))","v":""},1,null,205587,"","","",205587]
[null,"D0972 North District","EXIT-PK-5725","District","North","Specialised Outdoor Sport",0.5,87506.051322848405,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17798423.916820079},175012.10264569681,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":13519520.507376097},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":31317944},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1423=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1423=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1423=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1423=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U1423:X1423)","v":1},null,{"$f":"IF(U1423=\"\",\"\",(U1423/$Y1423)*$O1423)","v":7829486},{"$f":"IF(V1423=\"\",\"\",(V1423/$Y1423)*$O1423)","v":7829486},{"$f":"IF(W1423=\"\",\"\",(W1423/$Y1423)*$O1423)","v":7829486},{"$f":"IF(X1423=\"\",\"\",(X1423/$Y1423)*$O1423)","v":7829486},{"$f":"SUM(AA1423:AD1423)","v":31317944}]
[null,"D0974 East Local","EXIT-PK-5726","Local","East","General Recreation",0.5,1130.333176134186,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":63084.126479588267},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":63084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1424=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1424=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1424=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1424=\"y\",1,\"\"))","v":""},1,null,63084,"","","",63084]
[null,"D0975 North Local","EXIT-PK-5728","Local","North","Access Recreation Corridor",0.5,5080.7547781742551,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":293774.29716984875},10161.50955634851,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":867100.17510732706},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1160874},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1425=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1425=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1425=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1425=\"y\",1,\"\"))","v":""},1,null,"",1160874,"","",1160874]
[null,"D0975 North Local","EXIT-PK-5729","Local","North","Access Recreation Corridor",0.5,9519.5311488982497,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":550428.76398356876},19039.062297796499,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1624637.9694623838},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2175067},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1426=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1426=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1426=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1426=\"y\",1,\"\"))","v":""},1,null,"",2175067,"","",2175067]
[null,"D0975 North Local","EXIT-PK-5730","Local","North","General Recreation",0.5,1664.037220627393,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":96216.287992145008},3328.0744412547861,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":283990.67232873157},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":380207},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1427=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1427=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1427=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1427=\"y\",1,\"\"))","v":""},1,null,"",380207,"","",380207]
[null,"D0975 North Local","EXIT-PK-5731","Local","North","General Recreation",0.5,4286.0556371964549,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":247824.00202765156},8572.1112743929098,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":731473.91594212642},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":979298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1428=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1428=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1428=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1428=\"y\",1,\"\"))","v":""},1,null,"",979298,"","",979298]
[null,"D0977 East Local","EXIT-PK-5733","Local","East","General Recreation",0.5,1341.5358020093665,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":74871.388363821738},2683.0716040187331,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":177420.0486554284},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":252291},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1429=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1429=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1429=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1429=\"y\",1,\"\"))","v":""},1,null,252291,"","","",252291]
[null,"D0978 West Local","EXIT-PK-5734","Local","West","General Recreation",0.5,417.84273889586268,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16164.590132593019},835.68547779172536,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":43388.535395028375},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":59553},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1430=\"y\",1,\"\"))","v":1},1,null,"","","",59553,59553]
[null,"D0982 West Local","EXIT-PK-5740","Local","West","General Recreation",0.5,3933.3499963367817,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":152164.88075593044},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":152165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1431=\"y\",1,\"\"))","v":1},1,null,"","","",152165,152165]
[null,"D0984 South Local","EXIT-PK-5742","Local","South","Access Recreation Corridor",0.5,12483.55565458114,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":898585.4330942661},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":898585},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1432=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1432=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1432=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1432=\"y\",1,\"\"))","v":""},1,null,"","",898585,"",898585]
[null,"D0985 South District","EXIT-PK-5743","District","South","Access Recreation Corridor",0.5,16428.02878994359,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3719954.5128762503},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3719955},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1433=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1433=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1433=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1433=\"y\",1,\"\"))","v":0.25},1,null,929988.75,929988.75,929988.75,929988.75,3719955]
[null,"D0986 South Local","EXIT-PK-5744","Local","South","General Recreation",0.5,1245.7826908674265,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":89673.343860460183},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":89673},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1434=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1434=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1434=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1434=\"y\",1,\"\"))","v":""},1,null,"","",89673,"",89673]
[null,"D0987 West Local","EXIT-PK-5745","Local","West","Access Recreation Corridor",0.5,3071.181678099199,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":118811.19001944762},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":118811},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1435=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1435=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1435=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1435=\"y\",1,\"\"))","v":1},1,null,"","","",118811,118811]
[null,"D0987 West Local","EXIT-PK-5746","Local","West","General Recreation",0.5,1962.812990899534,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":75933.035449318792},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":75933},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1436=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1436=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1436=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1436=\"y\",1,\"\"))","v":1},1,null,"","","",75933,75933]
[null,"D0988 North Local","EXIT-PK-5747","Local","North","General Recreation",0.5,501.88240431039452,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29019.340044036126},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29019},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1437=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1437=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1437=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1437=\"y\",1,\"\"))","v":""},1,null,"",29019,"","",29019]
[null,"D0991 South Local","EXIT-PK-5749","Local","South","General Recreation",0.5,1004.7430581836445,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72322.942362586109},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72323},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1438=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1438=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1438=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1438=\"y\",1,\"\"))","v":""},1,null,"","",72323,"",72323]
[null,"D0992 North Local","EXIT-PK-5750","Local","North","General Recreation",0.5,782.32846104470104,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45235.010118312392},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45235},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1439=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1439=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1439=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1439=\"y\",1,\"\"))","v":""},1,null,"",45235,"","",45235]
[null,"D0993 North Local","EXIT-PK-5751","Local","North","General Recreation",0.5,2770.600067181022,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":160198.85292856483},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":160199},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1440=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1440=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1440=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1440=\"y\",1,\"\"))","v":""},1,null,"",160199,"","",160199]
[null,"D0994 East Local","EXIT-PK-5752","Local","East","General Recreation",0.5,797.42534790385901,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":44504.472280679867},1594.850695807718,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":105460.65473039592},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":149965},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1441=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1441=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1441=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1441=\"y\",1,\"\"))","v":""},1,null,149965,"","","",149965]
[null,"D0995 East Metropolitan","EXIT-PK-5753","Metropolitan","East","General Recreation",0.5,1319.8772801068999,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":268637.66517863184},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":268638},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1442=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1442=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1442=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1442=\"y\",1,\"\"))","v":0.25},1,null,67159.5,67159.5,67159.5,67159.5,268638]
[null,"D0995 East Metropolitan","EXIT-PK-5754","Metropolitan","East","General Recreation",0.5,12137.097169460891,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2470291.3632895332},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2470291},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1443=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1443=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1443=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1443=\"y\",1,\"\"))","v":0.25},1,null,617572.75,617572.75,617572.75,617572.75,2470291]
[null,"D0995 East Metropolitan","EXIT-PK-5755","Metropolitan","East","Access Recreation Corridor",0.5,9951.7204827746991,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2025496.6088865751},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2025497},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1444=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1444=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1444=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1444=\"y\",1,\"\"))","v":0.25},1,null,506374.25,506374.25,506374.25,506374.25,2025497]
[null,"D0996 East Metropolitan","EXIT-PK-5756","Metropolitan","East","Access Recreation Corridor",0.5,13885.119488920694,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2826070.3752153884},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2826070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1445=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1445=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1445=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1445=\"y\",1,\"\"))","v":0.25},1,null,706517.5,706517.5,706517.5,706517.5,2826070]
[null,"D0998 West Local","EXIT-PK-5757","Local","West","Access Recreation Corridor",0.5,337.37941486834143,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13051.800241717201},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13052},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1446=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1446=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1446=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1446=\"y\",1,\"\"))","v":1},1,null,"","","",13052,13052]
[null,"D1000 East Local","EXIT-PK-5759","Local","East","Access Recreation Corridor",0.5,2070.8360946577532,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115573.78733292877},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":115574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1447=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1447=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1447=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1447=\"y\",1,\"\"))","v":""},1,null,115574,"","","",115574]
[null,"D1001 East Local","EXIT-PK-5760","Local","East","General Recreation",0.5,1471.902813248018,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82147.198009497995},2943.805626496036,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":194661.27430321235},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":276808},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1448=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1448=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1448=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1448=\"y\",1,\"\"))","v":""},1,null,276808,"","","",276808]
[null,"D1006 South Local","EXIT-PK-5766","Local","South","General Outdoor Sport",0.5,1980.8391978262291,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":142583.83570514098},3961.6783956524582,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":154614.38301856758},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":297198},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1449=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1449=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1449=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1449=\"y\",1,\"\"))","v":""},1,null,"","",297198,"",297198]
[null,"D1006 South Local","EXIT-PK-5767","Local","South","General Recreation",0.5,4786.132396291091,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":344513.13160841842},9572.2647925821821,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":373581.51449638419},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":718095},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1450=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1450=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1450=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1450=\"y\",1,\"\"))","v":""},1,null,"","",718095,"",718095]
[null,"D1009 East Local","EXIT-PK-5770","Local","East","General Recreation",0.5,2638.006143991523,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147227.66415708238},5276.012287983046,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":348880.12509190361},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":496108},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1451=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1451=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1451=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1451=\"y\",1,\"\"))","v":""},1,null,496108,"","","",496108]
[null,"D1010 East Local","EXIT-PK-5771","Local","East","General Recreation",0.5,720.40430186863603,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40205.911898427235},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":40206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1452=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1452=\"y\",1,\"\"))","v":""},1,null,40206,"","","",40206]
[null,"D1012 South Local","EXIT-PK-5772","Local","South","General Recreation",0.5,372.9679213744742,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":26846.80153891581},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":26847},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1453=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1453=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1453=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1453=\"y\",1,\"\"))","v":""},1,null,"","",26847,"",26847]
[null,"D1013 South Local","EXIT-PK-5773","Local","South","General Recreation",0.5,692.70801456084655,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49862.182578054344},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49862},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1454=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1454=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1454=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1454=\"y\",1,\"\"))","v":""},1,null,"","",49862,"",49862]
[null,"D1015 West Local","EXIT-PK-5775","Local","West","General Recreation",0.5,6841.5315005392449,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":264670.27494045562},13683.06300107849,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":710420.46213786164},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":975091},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1455=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1455=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1455=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1455=\"y\",1,\"\"))","v":1},1,null,"","","",975091,975091]
[null,"D1016 South District","EXIT-PK-5776","District","South","General Outdoor Sport",0.5,23591.278507389994,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5341997.1483010314},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5341997},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1456=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1456=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1456=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1456=\"y\",1,\"\"))","v":0.25},1,null,1335499.25,1335499.25,1335499.25,1335499.25,5341997]
[null,"D1017 West Local","EXIT-PK-5777","Local","West","General Outdoor Sport",0.5,4370.9024958416039,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":169091.95919380611},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":169092},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1457=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1457=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1457=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1457=\"y\",1,\"\"))","v":1},1,null,"","","",169092,169092]
[null,"D1018 West Local","EXIT-PK-5778","Local","West","General Recreation",0.5,2485.0490178162372,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":96136.165818149311},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":96136},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1458=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1458=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1458=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1458=\"y\",1,\"\"))","v":1},1,null,"","","",96136,96136]
[null,"D1019 West Local","EXIT-PK-5779","Local","West","General Recreation",0.5,1078.7700921474941,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41733.108568412426},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":41733},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1459=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1459=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1459=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1459=\"y\",1,\"\"))","v":1},1,null,"","","",41733,41733]
[null,"D1021 East Local","EXIT-PK-5781","Local","East","Access Recreation Corridor",0.5,25106.807994875195,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1401216.1055595002},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1401216},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1460=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1460=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1460=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1460=\"y\",1,\"\"))","v":""},1,null,1401216,"","","",1401216]
[null,"D1022 South Local","EXIT-PK-5782","Local","South","General Recreation",0.5,2853.8682584118437,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":205425.80302735313},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":205426},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1461=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1461=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1461=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1461=\"y\",1,\"\"))","v":""},1,null,"","",205426,"",205426]
[null,"D1023 North Local","EXIT-PK-5783","Local","North","General Recreation",0.5,10135.71982660102,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":586057.40650215116},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":586057},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1462=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1462=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1462=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1462=\"y\",1,\"\"))","v":""},1,null,"",586057,"","",586057]
[null,"D1024 South Local","EXIT-PK-5784","Local","South","General Recreation",0.5,6109.6100749457646,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":439779.0795459419},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":439779},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1463=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1463=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1463=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1463=\"y\",1,\"\"))","v":""},1,null,"","",439779,"",439779]
[null,"D1025 South Local","EXIT-PK-5785","Local","South","Access Recreation Corridor",0.5,27517.362052679491,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1980741.8160261633},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1980742},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1464=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1464=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1464=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1464=\"y\",1,\"\"))","v":""},1,null,"","",1980742,"",1980742]
[null,"D1026 West Local","EXIT-PK-5786","Local","West","General Recreation",0.5,3354.2418860263811,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":129761.60704974046},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":129762},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1465=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1465=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1465=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1465=\"y\",1,\"\"))","v":1},1,null,"","","",129762,129762]
[null,"D1027 West Local","EXIT-PK-5787","Local","West","Access Recreation Corridor",0.5,3378.4411549397878,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":130697.77567750524},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":130698},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1466=\"y\",1,\"\"))","v":1},1,null,"","","",130698,130698]
[null,"D1029 North Local","EXIT-PK-5789","Local","North","Access Recreation Corridor",0.5,4538.6399839108235,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":262428.68030318595},9077.279967821647,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":774580.88347502926},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1037010},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1467=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1467=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1467=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1467=\"y\",1,\"\"))","v":""},1,null,"",1037010,"","",1037010]
[null,"D1031 West Local","EXIT-PK-5791","Local","West","General Recreation",0.5,13766.589079085579,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":532571.82492935495},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":532572},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1468=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1468=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1468=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1468=\"y\",1,\"\"))","v":1},1,null,"","","",532572,532572]
[null,"D1032 South Local","EXIT-PK-5792","Local","South","General Recreation",0.5,2033.12944147911,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":146347.76743577619},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":146348},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1469=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1469=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1469=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1469=\"y\",1,\"\"))","v":""},1,null,"","",146348,"",146348]
[null,"D1033 West Local","EXIT-PK-5793","Local","West","General Recreation",0.5,14453.77244758543,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":559156.078917081},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":559156},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1470=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1470=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1470=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1470=\"y\",1,\"\"))","v":1},1,null,"","","",559156,559156]
[null,"D1033 West Local","EXIT-PK-5794","Local","West","General Outdoor Sport",0.5,9459.5533142424556,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":365950.60277031711},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":365951},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1471=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1471=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1471=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1471=\"y\",1,\"\"))","v":1},1,null,"","","",365951,365951]
[null,"D1033 West Local","EXIT-PK-5795","Local","West","Access Recreation Corridor",0.5,4862.9009254943066,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":188125.32323461911},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":188125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1472=\"y\",1,\"\"))","v":1},1,null,"","","",188125,188125]
[null,"D1033 West Local","EXIT-PK-5796","Local","West","Access Recreation Corridor",0.5,8316.7577281212853,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":321740.61529081938},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":321741},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1473=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1473=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1473=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1473=\"y\",1,\"\"))","v":1},1,null,"","","",321741,321741]
[null,"D1034 East Local","EXIT-PK-5798","Local","East","General Recreation",0.5,6518.5193584352546,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":363799.90285126102},13037.038716870509,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":862083.60597062926},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1225884},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1474=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1474=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1474=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1474=\"y\",1,\"\"))","v":""},1,null,1225884,"","","",1225884]
[null,"D1035 East Local","EXIT-PK-5801","Local","East","General Recreation",0.5,4180.7723585294825,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":233329.76313218541},8361.544717058965,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":552913.18663025298},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":786243},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1475=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1475=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1475=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1475=\"y\",1,\"\"))","v":""},1,null,786243,"","","",786243]
[null,"D1036 East Local","EXIT-PK-5802","Local","East","General Recreation",0.5,1304.115543385077,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72782.956052185022},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72783},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1476=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1476=\"y\",1,\"\"))","v":""},1,null,72783,"","","",72783]
[null,"D1039 South Local","EXIT-PK-5805","Local","South","General Recreation",0.5,545.97509463553195,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39300.122532935005},1091.9501892710639,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":42616.080342722627},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":81916},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1477=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1477=\"y\",1,\"\"))","v":""},1,null,"","",81916,"",81916]
[null,"D1040 East Local","EXIT-PK-5806","Local","East","General Recreation",0.5,1343.333918389098,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":74971.741607908538},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":74972},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1478=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1478=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1478=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1478=\"y\",1,\"\"))","v":""},1,null,74972,"","","",74972]
[null,"D1042 West Local","EXIT-PK-5808","Local","West","General Recreation",0.5,2739.8857942501249,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105994.73618041107},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105995},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1479=\"y\",1,\"\"))","v":1},1,null,"","","",105995,105995]
[null,"D1043 East Local","EXIT-PK-5810","Local","East","General Recreation",0.5,3150.6130861964371,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":175836.36277722346},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":175836},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1480=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1480=\"y\",1,\"\"))","v":""},1,null,175836,"","","",175836]
[null,"D1043 East Local","EXIT-PK-5811","Local","East","Access Recreation Corridor",0.5,17388.28164098808,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":970443.56607699418},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":970444},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1481=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1481=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1481=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1481=\"y\",1,\"\"))","v":""},1,null,970444,"","","",970444]
[null,"D1044 South Local","EXIT-PK-5812","Local","South","General Recreation",0.5,4035.2501097181866,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":290463.47593717405},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":290463},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1482=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1482=\"y\",1,\"\"))","v":""},1,null,"","",290463,"",290463]
[null,"D1048 East Local","EXIT-PK-5815","Local","East","General Recreation",0.5,701.94030045968952,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39175.432191386419},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39175},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1483=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1483=\"y\",1,\"\"))","v":""},1,null,39175,"","","",39175]
[null,"D1051 East Local","EXIT-PK-5817","Local","East","Access Recreation Corridor",0.5,2936.5499305780322,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":163889.45414110279},5873.0998611560644,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":388362.97233505495},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":552252},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1484=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1484=\"y\",1,\"\"))","v":""},1,null,552252,"","","",552252]
[null,"D1053 South Local","EXIT-PK-5819","Local","South","General Recreation",0.5,3165.3177376422063,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":227844.41299113346},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":227844},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1485=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1485=\"y\",1,\"\"))","v":""},1,null,"","",227844,"",227844]
[null,"D1055 East Local","EXIT-PK-5820","Local","East","General Recreation",0.5,1204.8363280259366,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":67242.162673077139},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":67242},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1486=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1486=\"y\",1,\"\"))","v":""},1,null,67242,"","","",67242]
[null,"D1055 East Local","EXIT-PK-5821","Local","East","Access Recreation Corridor",0.5,3349.1980657187796,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186919.43122964117},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186919},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1487=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1487=\"y\",1,\"\"))","v":""},{"$f":"SUM(U1487:X1487)","v":1},null,{"$f":"IF(U1487=\"\",\"\",(U1487/$Y1487)*$O1487)","v":186919},{"$f":"IF(V1487=\"\",\"\",(V1487/$Y1487)*$O1487)","v":""},{"$f":"IF(W1487=\"\",\"\",(W1487/$Y1487)*$O1487)","v":""},{"$f":"IF(X1487=\"\",\"\",(X1487/$Y1487)*$O1487)","v":""},{"$f":"SUM(AA1487:AD1487)","v":186919}]
[null,"D1056 South Local","EXIT-PK-5822","Local","South","General Recreation",0.5,4371.1070246050158,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":314638.97045748198},8742.2140492100316,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":341186.71341878379},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":655826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1488=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1488=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1488=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1488=\"y\",1,\"\"))","v":""},1,null,"","",655826,"",655826]
[null,"D1056 South Local","EXIT-PK-5823","Local","South","General Recreation",0.5,2135.9639019605497,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":153749.9492151973},4271.9278039210994,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":166722.64018905695},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":320473},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1489=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1489=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1489=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1489=\"y\",1,\"\"))","v":""},1,null,"","",320473,"",320473]
[null,"D1057 South Local","EXIT-PK-5826","Local","South","General Recreation",0.5,379.09807816282324,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27288.059602324443},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":27288},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1490=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1490=\"y\",1,\"\"))","v":""},1,null,"","",27288,"",27288]
[null,"D1057 South Local","EXIT-PK-5827","Local","South","Access Recreation Corridor",0.5,1202.8915717342211,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86585.975491331686},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86586},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1491=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1491=\"y\",1,\"\"))","v":""},1,null,"","",86586,"",86586]
[null,"D1059 North Local","EXIT-PK-5830","Local","North","General Recreation",0.5,2135.7697395316345,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123492.33165962841},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":123492},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1492=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1492=\"y\",1,\"\"))","v":""},1,null,"",123492,"","",123492]
[null,"D1060 South Local","EXIT-PK-5831","Local","South","General Recreation",0.5,2006.7382331795729,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":144448.08788966725},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":144448},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1493=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1493=\"y\",1,\"\"))","v":""},1,null,"","",144448,"",144448]
[null,"D1061 South Local","EXIT-PK-5832","Local","South","Access Recreation Corridor",0.5,21413.642398001379,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1541386.7379421263},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1541387},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1494=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1494=\"y\",1,\"\"))","v":""},1,null,"","",1541387,"",1541387]
[null,"D1061 South Local","EXIT-PK-5833","Local","South","General Recreation",0.5,6088.2226648157448,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":438239.58104677865},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":438240},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1495=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1495=\"y\",1,\"\"))","v":""},1,null,"","",438240,"",438240]
[null,"D1063 East Local","EXIT-PK-5835","Local","East","General Recreation",0.5,927.53288065215349,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51765.80037857002},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":51766},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1496=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1496=\"y\",1,\"\"))","v":""},1,null,51766,"","","",51766]
[null,"D1064 East Local","EXIT-PK-5836","Local","East","General Recreation",0.5,1020.0960860226985,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56931.771862236674},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":56932},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1497=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1497=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1497=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1497=\"y\",1,\"\"))","v":""},1,null,56932,"","","",56932]
[null,"D1066 South Local","EXIT-PK-5837","Local","South","Access Recreation Corridor",0.5,6038.6897140338051,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":434674.12347504165},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":434674},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1498=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1498=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1498=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1498=\"y\",1,\"\"))","v":""},1,null,"","",434674,"",434674]
[null,"D1067 South Local","EXIT-PK-5838","Local","South","Access Recreation Corridor",0.5,11435.855375900384,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":823170.36428525718},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":823170},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1499=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1499=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1499=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1499=\"y\",1,\"\"))","v":""},1,null,"","",823170,"",823170]
[null,"D1068 South Local","EXIT-PK-5839","Local","South","General Recreation",0.5,5501.2931808264148,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":395991.49891700485},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":395991},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1500=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1500=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1500=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1500=\"y\",1,\"\"))","v":""},1,null,"","",395991,"",395991]
[null,"D1069 East Local","EXIT-PK-5840","Local","East","General Recreation",0.5,13432.914037660705,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":749693.68858074304},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":749694},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1501=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1501=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1501=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1501=\"y\",1,\"\"))","v":""},1,null,749694,"","","",749694]
[null,"D1073 South Local","EXIT-PK-5844","Local","South","General Recreation",0.5,15217.416814140695,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1095372.9415619283},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1095373},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1502=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1502=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1502=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1502=\"y\",1,\"\"))","v":""},1,null,"","",1095373,"",1095373]
[null,"D1075 North Local","EXIT-PK-5845","Local","North","General Recreation",0.5,15720.16214970974,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":908955.41874322831},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":908955},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1503=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1503=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1503=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1503=\"y\",1,\"\"))","v":""},1,null,"",908955,"","",908955]
[null,"D1076 North Local","EXIT-PK-5846","Local","North","General Recreation",0.5,1790.8756557325235,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":103550.21252776746},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":103550},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1504=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1504=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1504=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1504=\"y\",1,\"\"))","v":""},1,null,"",103550,"","",103550]
[null,"D1077 South Local","EXIT-PK-5847","Local","South","General Recreation",0.5,2522.6193226979922,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181581.99789710451},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":181582},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1505=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1505=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1505=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1505=\"y\",1,\"\"))","v":""},1,null,"","",181582,"",181582]
[null,"D1077 South Local","EXIT-PK-5848","Local","South","General Recreation",0.5,7339.3792691700401,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":528299.74742092204},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":528300},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1506=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1506=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1506=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1506=\"y\",1,\"\"))","v":""},1,null,"","",528300,"",528300]
[null,"D1078 West Local","EXIT-PK-5849","Local","West","Access Recreation Corridor",0.5,18688.944111763401,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":722997.17921599222},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":722997},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1507=\"y\",1,\"\"))","v":1},1,null,"","","",722997,722997]
[null,"D1078 West Local","EXIT-PK-5850","Local","West","General Recreation",0.5,1849.235588956491,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71539.200209808681},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71539},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1508=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1508=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1508=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1508=\"y\",1,\"\"))","v":1},1,null,"","","",71539,71539]
[null,"D1079 West Local","EXIT-PK-5851","Local","West","General Recreation",0.5,2429.0904016610157,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93971.360712461712},4858.1808033220314,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":252235.2671454697},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":346207},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1509=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1509=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1509=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1509=\"y\",1,\"\"))","v":1},1,null,"","","",346207,346207]
[null,"D1079 West Local","EXIT-PK-5852","Local","West","Access Recreation Corridor",0.5,37520.412425003327,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1451508.0244273082},75040.824850006655,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3896096.7631988651},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5347605},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1510=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1510=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1510=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1510=\"y\",1,\"\"))","v":1},1,null,"","","",5347605,5347605]
[null,"D1080 East Local","EXIT-PK-5853","Local","East","General Recreation",0.5,1586.9085983067205,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":88565.694470285118},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":88566},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1511=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1511=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1511=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1511=\"y\",1,\"\"))","v":""},1,null,88566,"","","",88566]
[null,"D1081 East Local","EXIT-PK-5854","Local","East","Access Recreation Corridor",0.5,7297.8561351112903,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":407294.84826033859},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":407295},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1512=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1512=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1512=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1512=\"y\",1,\"\"))","v":""},1,null,407295,"","","",407295]
[null,"D1082 North Local","EXIT-PK-5855","Local","North","General Recreation",0.5,2165.4148198817757,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":125206.43970550736},4330.8296397635513,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":369557.60541039269},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":494764},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1513=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1513=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1513=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1513=\"y\",1,\"\"))","v":""},1,null,"",494764,"","",494764]
[null,"D1083 East Local","EXIT-PK-5856","Local","East","General Recreation",0.5,3760.8171764704398,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":209891.97825589142},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":209892},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1514=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1514=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1514=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1514=\"y\",1,\"\"))","v":""},1,null,209892,"","","",209892]
[null,"D1084 North Local","EXIT-PK-5857","Local","North","General Recreation",0.5,7833.2114930621547,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":452924.08341424423},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":452924},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1515=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1515=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1515=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1515=\"y\",1,\"\"))","v":""},1,null,"",452924,"","",452924]
[null,"D1085 South Local","EXIT-PK-5858","Local","South","General Recreation",0.5,9362.4466293199548,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":673923.23084986513},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":673923},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1516=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1516=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1516=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1516=\"y\",1,\"\"))","v":""},1,null,"","",673923,"",673923]
[null,"D1086 East Local","EXIT-PK-5859","Local","East","General Recreation",0.5,1113.6169315846389,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":62151.189441471841},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":62151},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1517=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1517=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1517=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1517=\"y\",1,\"\"))","v":""},1,null,62151,"","","",62151]
[null,"D1087 South Local","EXIT-PK-5860","Local","South","General Recreation",0.5,4340.6494497184121,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":312446.58762379497},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":312447},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1518=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1518=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1518=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1518=\"y\",1,\"\"))","v":""},1,null,"","",312447,"",312447]
[null,"D1089 West District","EXIT-PK-5863","District","West","General Recreation",0.5,21317.411290057596,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6035889.1002614936},42634.822580115193,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3226471.3493644786},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9262360},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1519=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1519=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1519=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1519=\"y\",1,\"\"))","v":0.25},1,null,2315590,2315590,2315590,2315590,9262360]
[null,"D1089 West District","EXIT-PK-5864","District","West","Access Recreation Corridor",0.5,28621.156695128211,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8103898.0475820191},57242.313390256422,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4331921.0201462042},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12435819},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1520=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1520=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1520=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1520=\"y\",1,\"\"))","v":0.25},1,null,3108954.75,3108954.75,3108954.75,3108954.75,12435819]
[null,"D1090 West Local","EXIT-PK-5865","Local","West","General Recreation",0.5,4839.6775207151713,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":187226.90671377684},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":187227},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1521=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1521=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1521=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1521=\"y\",1,\"\"))","v":1},1,null,"","","",187227,187227]
[null,"D1091 South Local","EXIT-PK-5866","Local","South","General Recreation",0.5,5283.6058580576846,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":380322.03241068247},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":380322},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1522=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1522=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1522=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1522=\"y\",1,\"\"))","v":""},1,null,"","",380322,"",380322]
[null,"D1092 North Local","EXIT-PK-5867","Local","North","General Recreation",0.5,988.79144660989903,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":57172.905396501796},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":57173},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1523=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1523=\"y\",1,\"\"))","v":""},1,null,"",57173,"","",57173]
[null,"D1093 North Local","EXIT-PK-5868","Local","North","General Recreation",0.5,2124.1085471006782,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":122818.06990913363},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122818},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1524=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1524=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1524=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1524=\"y\",1,\"\"))","v":""},1,null,"",122818,"","",122818]
[null,"D1095 West Local","EXIT-PK-5869","Local","West","General Recreation",0.5,1582.6987704686071,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61228.004094526266},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61228},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1525=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1525=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1525=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1525=\"y\",1,\"\"))","v":1},1,null,"","","",61228,61228]
[null,"D1098 North Local","EXIT-PK-5872","Local","North","General Recreation",0.5,2104.3695878034118,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121676.74364018458},4208.7391756068237,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":359139.4030495935},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":480816},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1526=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1526=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1526=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1526=\"y\",1,\"\"))","v":""},1,null,"",480816,"","",480816]
[null,"D1099 South Local","EXIT-PK-5873","Local","South","General Recreation",0.5,899.17695961437403,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":64724.133094801196},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":64724},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1527=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1527=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1527=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1527=\"y\",1,\"\"))","v":""},1,null,"","",64724,"",64724]
[null,"D1100 South Local","EXIT-PK-5874","Local","South","General Recreation",0.5,10032.988799113866,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":722189.88201275829},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":722190},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1528=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1528=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1528=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1528=\"y\",1,\"\"))","v":""},1,null,"","",722190,"",722190]
[null,"D1101 South District","EXIT-PK-5875","District","South","Access Recreation Corridor",0.5,29525.997820279739,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6685851.9815816013},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6685852},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1529=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1529=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1529=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1529=\"y\",1,\"\"))","v":0.25},1,null,1671463,1671463,1671463,1671463,6685852]
[null,"D1102 South Local","EXIT-PK-5876","Local","South","General Recreation",0.5,21432.41740665894,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1542738.191786906},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1542738},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1530=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1530=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1530=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1530=\"y\",1,\"\"))","v":""},1,null,"","",1542738,"",1542738]
[null,"D1105 East District","EXIT-PK-5880","District","East","Access Recreation Corridor",0.5,24241.221863599731,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3586708.8480375265},48482.443727199461,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7624456.6919939071},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11211166},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1531=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1531=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1531=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1531=\"y\",1,\"\"))","v":0.25},1,null,2802791.5,2802791.5,2802791.5,2802791.5,11211166]
[null,"D1105 East District","EXIT-PK-5881","District","East","Access Recreation Corridor",0.5,26522.034421186236,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3924175.772231414},53044.068842372471,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8341827.9806906488},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12266004},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1532=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1532=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1532=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1532=\"y\",1,\"\"))","v":0.25},1,null,3066501,3066501,3066501,3066501,12266004]
[null,"D1106 East District","EXIT-PK-5885","District","East","Visitor Node",0.5,5972.9486760735299,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":883751.98188816418},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":883752},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1533=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1533=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1533=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1533=\"y\",1,\"\"))","v":0.25},1,null,220938,220938,220938,220938,883752]
[null,"D1106 East Metropolitan","EXIT-PK-5886","Metropolitan","East","Access Recreation Corridor",0.5,3587.6789894828453,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":730208.57444189477},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":730209},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1534=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1534=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1534=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1534=\"y\",1,\"\"))","v":0.25},1,null,182552.25,182552.25,182552.25,182552.25,730209]
[null,"D1106 East District","EXIT-PK-5887","District","East","General Recreation",0.5,886.70107904424447,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":131195.47453785589},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":131195},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1535=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1535=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1535=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1535=\"y\",1,\"\"))","v":0.25},1,null,32798.75,32798.75,32798.75,32798.75,131195]
[null,"D1108 North Metropolitan","EXIT-PK-5888","Metropolitan","North","Access Recreation Corridor",0.5,44038.548743621788,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5216299.2037728755},88077.097487243576,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6717575.8235895932},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11933875},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1536=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1536=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1536=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1536=\"y\",1,\"\"))","v":0.25},1,null,2983468.75,2983468.75,2983468.75,2983468.75,11933875]
[null,"D1108 North Metropolitan","EXIT-PK-5889","Metropolitan","North","Visitor Node",0.5,18232.405087849966,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2159600.6874861126},36464.810175699931,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2781144.4091188754},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4940745},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1537=\"y\",1,\"\"))","v":0.25},1,null,1235186.25,1235186.25,1235186.25,1235186.25,4940745]
[null,"D1108 North Metropolitan","EXIT-PK-5896","Metropolitan","North","Access Recreation Corridor",0.5,47819.881027501098,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5664192.2689242801},95639.762055002197,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7294374.7203703457},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12958567},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1538=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1538=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1538=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1538=\"y\",1,\"\"))","v":0.25},1,null,3239641.75,3239641.75,3239641.75,3239641.75,12958567]
[null,"D1109 West Local","EXIT-PK-5900","Local","West","General Recreation",0.5,1235.4248897548375,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47793.428300947315},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":47793},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1539=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1539=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1539=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1539=\"y\",1,\"\"))","v":1},1,null,"","","",47793,47793]
[null,"D1109 West Local","EXIT-PK-5903","Local","West","Access Recreation Corridor",0.5,3810.7065070262661,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147420.31646752331},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":147420},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1540=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1540=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1540=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1540=\"y\",1,\"\"))","v":1},1,null,"","","",147420,147420]
[null,"D1110 North Local","EXIT-PK-5905","Local","North","General Recreation",0.5,2420.0994432850903,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139932.55806919711},4840.1988865701805,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":413023.01383727108},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":552956},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1541=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1541=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1541=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1541=\"y\",1,\"\"))","v":""},1,null,"",552956,"","",552956]
[null,"D1113 North Local","EXIT-PK-5906","Local","North","General Recreation",0.5,407.31017457628661,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23551.079611300444},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23551},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1542=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1542=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1542=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1542=\"y\",1,\"\"))","v":""},1,null,"",23551,"","",23551]
[null,"D1114 North District","EXIT-PK-5909","District","North","Visitor Node",0.5,2614.9165899960608,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":531864.86274147802},5229.8331799921216,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":403999.69978189352},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":935865},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1543=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1543=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1543=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1543=\"y\",1,\"\"))","v":0.25},1,null,233966.25,233966.25,233966.25,233966.25,935865]
[null,"D1114 North Local","EXIT-PK-5910","Local","North","General Recreation",0.5,1592.8030786919139,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92097.459019825954},3185.6061573838278,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":271833.59338227042},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":363931},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1544=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1544=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1544=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1544=\"y\",1,\"\"))","v":""},1,null,"",363931,"","",363931]
[null,"D1115 North Local","EXIT-PK-5911","Local","North","General Recreation",0.5,2543.0898694040402,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147043.98689605706},5086.1797388080804,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":434013.00935572997},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":581057},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1545=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1545=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1545=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1545=\"y\",1,\"\"))","v":""},1,null,"",581057,"","",581057]
[null,"D1116 South District","EXIT-PK-5912","District","South","General Outdoor Sport",0.5,32673.718581342218,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7398620.2753379727},65347.437162684437,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9158146.6861219741},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16556767},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1546=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1546=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1546=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1546=\"y\",1,\"\"))","v":0.25},1,null,4139191.75,4139191.75,4139191.75,4139191.75,16556767]
[null,"D1116 South Local","EXIT-PK-5913","Local","South","Access Recreation Corridor",0.5,2021.8465783750671,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":145535.60968926357},4043.6931567501342,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":157815.21368151292},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":303351},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1547=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1547=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1547=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1547=\"y\",1,\"\"))","v":""},1,null,"","",303351,"",303351]
[null,"D1116 South Local","EXIT-PK-5914","Local","South","Access Recreation Corridor",0.5,392.0140154037955,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28217.768523455285},784.02803080759099,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30598.649901922148},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":58816},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1548=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1548=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1548=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1548=\"y\",1,\"\"))","v":""},1,null,"","",58816,"",58816]
[null,"D1117 West Local","EXIT-PK-5915","Local","West","Access Recreation Corridor",0.5,7362.0198800053849,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":284805.7961297913},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":284806},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1549=\"y\",1,\"\"))","v":1},1,null,"","","",284806,284806]
[null,"D1119 West Local","EXIT-PK-5917","Local","West","General Recreation",0.5,29005.225451865816,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1122091.0105361855},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1122091},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1550=\"y\",1,\"\"))","v":1},1,null,"","","",1122091,1122091]
[null,"D1120 South Local","EXIT-PK-5918","Local","South","General Recreation",0.5,8812.2837309146344,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":634321.6637951677},17624.567461829269,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":687842.71511546196},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1322164},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1551=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1551=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1551=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1551=\"y\",1,\"\"))","v":""},{"$f":"SUM(U1551:X1551)","v":1},null,{"$f":"IF(U1551=\"\",\"\",(U1551/$Y1551)*$O1551)","v":""},{"$f":"IF(V1551=\"\",\"\",(V1551/$Y1551)*$O1551)","v":""},{"$f":"IF(W1551=\"\",\"\",(W1551/$Y1551)*$O1551)","v":1322164},{"$f":"IF(X1551=\"\",\"\",(X1551/$Y1551)*$O1551)","v":""},{"$f":"SUM(AA1551:AD1551)","v":1322164}]
[null,"D1123 East Local","EXIT-PK-5919","Local","East","General Recreation",0.5,2598.9524476271827,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":145048.06935002789},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":145048},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1552=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1552=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1552=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1552=\"y\",1,\"\"))","v":""},1,null,145048,"","","",145048]
[null,"D1124 East Local","EXIT-PK-5920","Local","East","Access Recreation Corridor",0.5,28320.034806102525,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1580546.9531776588},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1580547},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1553=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1553=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1553=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1553=\"y\",1,\"\"))","v":""},1,null,1580547,"","","",1580547]
[null,"D1127 South Local","EXIT-PK-5922","Local","South","General Recreation",0.5,22696.878044289377,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1633756.0028284928},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1633756},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1554=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1554=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1554=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1554=\"y\",1,\"\"))","v":""},1,null,"","",1633756,"",1633756]
[null,"D1128 East Local","EXIT-PK-5924","Local","East","Access Recreation Corridor",0.5,5289.0220248361102,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":295181.40439724649},10578.04404967222,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":699480.8066848024},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":994662},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1555=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1555=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1555=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1555=\"y\",1,\"\"))","v":""},1,null,994662,"","","",994662]
[null,"D1128 East Local","EXIT-PK-5925","Local","East","General Recreation",0.5,3129.1408129281594,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174637.99080048208},6258.2816258563189,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":413833.39486568893},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":588471},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1556=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1556=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1556=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1556=\"y\",1,\"\"))","v":""},1,null,588471,"","","",588471]
[null,"D1128 East Local","EXIT-PK-5926","Local","East","Access Recreation Corridor",0.5,3565.714799310505,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199003.27455587318},7131.42959862101,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":471570.93551844987},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":670574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1557=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1557=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1557=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1557=\"y\",1,\"\"))","v":""},1,null,670574,"","","",670574]
[null,"D1129 North Local","EXIT-PK-5927","Local","North","General Recreation",0.5,1903.0148135069214,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":110034.21022076982},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":110034},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1558=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1558=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1558=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1558=\"y\",1,\"\"))","v":""},1,null,"",110034,"","",110034]
[null,"D1131 East Local","EXIT-PK-5928","Local","East","General Recreation",0.5,7016.0170919700449,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":391565.35343544476},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":391565},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1559=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1559=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1559=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1559=\"y\",1,\"\"))","v":""},1,null,391565,"","","",391565]
[null,"D1132 West Local","EXIT-PK-5929","Local","West","General Recreation",0.5,3462.02369364675,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133931.23495457636},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133931},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1560=\"y\",1,\"\"))","v":1},1,null,"","","",133931,133931]
[null,"D1132 West District","EXIT-PK-5930","District","West","Access Recreation Corridor",0.5,37735.716368304602,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10684627.510294361},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10684628},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1561=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1561=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1561=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1561=\"y\",1,\"\"))","v":0.25},1,null,2671157,2671157,2671157,2671157,10684628]
[null,"D1133 East Local","EXIT-PK-5931","Local","East","Access Recreation Corridor",0.5,3882.1943902313833,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":216666.06545982781},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216666},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1562=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1562=\"y\",1,\"\"))","v":""},1,null,216666,"","","",216666]
[null,"D1134 South Local","EXIT-PK-5932","Local","South","General Recreation",0.5,1734.592423640901,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":124858.61619621146},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124859},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1563=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1563=\"y\",1,\"\"))","v":""},1,null,"","",124859,"",124859]
[null,"D1135 North Local","EXIT-PK-5933","Local","North","General Recreation",0.5,7385.5019141864204,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":427037.07004461042},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":427037},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1564=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1564=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1564=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1564=\"y\",1,\"\"))","v":""},1,null,"",427037,"","",427037]
[null,"D1137 West District","EXIT-PK-5935","District","West","General Recreation",0.5,1724.8519605035176,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":488380.83603629348},3449.7039210070352,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":261062.9103476248},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":749444},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1565=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1565=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1565=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1565=\"y\",1,\"\"))","v":0.25},1,null,187361,187361,187361,187361,749444]
[null,"D1137 West District","EXIT-PK-5937","District","West","General Recreation",0.5,3788.0103927262935,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1072550.9927088395},7576.020785452587,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":573329.79304698925},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1645881},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1566=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1566=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1566=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1566=\"y\",1,\"\"))","v":0.25},1,null,411470.25,411470.25,411470.25,411470.25,1645881]
[null,"D1137 West District","EXIT-PK-5939","District","West","General Recreation",0.5,2436.495027513281,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":689878.03346777789},4872.990055026562,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":368772.79760545347},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1058651},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1567=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1567=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1567=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1567=\"y\",1,\"\"))","v":0.25},1,null,264662.75,264662.75,264662.75,264662.75,1058651]
[null,"D1137 West District","EXIT-PK-5940","District","West","General Recreation",0.5,4509.9783097234867,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1276971.6055894608},9019.9566194469735,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":682602.38565480872},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1959574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1568=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1568=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1568=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1568=\"y\",1,\"\"))","v":0.25},1,null,489893.5,489893.5,489893.5,489893.5,1959574]
[null,"D1139 West Local","EXIT-PK-5942","Local","West","Access Recreation Corridor",0.5,346.95746193343001,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13422.33487272925},693.91492386686002,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":36027.851429098737},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49450},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1569=\"y\",1,\"\"))","v":1},1,null,"","","",49450,49450]
[null,"D1140 West Local","EXIT-PK-5943","Local","West","Access Recreation Corridor",0.5,840.72758331534499,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":32524.238265738986},1681.45516663069,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":87300.639955229097},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":119825},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1570=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1570=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1570=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1570=\"y\",1,\"\"))","v":1},1,null,"","","",119825,119825]
[null,"D1141 West Local","EXIT-PK-5944","Local","West","Access Recreation Corridor",0.5,4108.0400965832132,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":158922.91100953004},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":158923},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1571=\"y\",1,\"\"))","v":1},1,null,"","","",158923,158923]
[null,"D1142 North District","EXIT-PK-5945","District","North","Access Recreation Corridor",0.5,9356.6906110779546,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1903118.052259919},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1903118},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1572=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1572=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1572=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1572=\"y\",1,\"\"))","v":0.25},1,null,475779.5,475779.5,475779.5,475779.5,1903118]
[null,"D1143 East Local","EXIT-PK-5946","Local","East","Access Recreation Corridor",0.5,1349.1799780329375,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":75298.011396114249},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":75298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1573=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1573=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1573=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1573=\"y\",1,\"\"))","v":""},1,null,75298,"","","",75298]
[null,"D1144 East District","EXIT-PK-5947","District","East","Access Recreation Corridor",0.5,121864.96623286796,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":18031028.102158338},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18031028},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1574=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1574=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1574=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1574=\"y\",1,\"\"))","v":0.25},1,null,4507757,4507757,4507757,4507757,18031028]
[null,"D1144 East Local","EXIT-PK-5948","Local","East","General Recreation",0.5,2660.2781100165394,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":148470.66715065675},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":148471},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1575=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1575=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1575=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1575=\"y\",1,\"\"))","v":""},1,null,148471,"","","",148471]
[null,"D1145 South Local","EXIT-PK-5949","Local","South","Access Recreation Corridor",0.5,1445.6619408568386,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104060.95804571688},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":104061},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1576=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1576=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1576=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1576=\"y\",1,\"\"))","v":""},1,null,"","",104061,"",104061]
[null,"D1145 South Local","EXIT-PK-5950","Local","South","Access Recreation Corridor",0.5,1914.5732479921351,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":137813.91126384443},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":137814},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1577=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1577=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1577=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1577=\"y\",1,\"\"))","v":""},1,null,"","",137814,"",137814]
[null,"D1145 South Local","EXIT-PK-5951","Local","South","General Recreation",0.5,4280.7859148003308,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":308137.518802431},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":308138},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1578=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1578=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1578=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1578=\"y\",1,\"\"))","v":""},1,null,"","",308138,"",308138]
[null,"D1146 East Local","EXIT-PK-5952","Local","East","General Recreation",0.5,2685.5819824159476,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":149882.88146106651},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":149883},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1579=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1579=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1579=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1579=\"y\",1,\"\"))","v":""},1,null,149883,"","","",149883]
[null,"D1147 South Local","EXIT-PK-5953","Local","South","Access Recreation Corridor",0.5,4163.1995094905342,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":299673.46946705383},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":299673},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1580=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1580=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1580=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1580=\"y\",1,\"\"))","v":""},1,null,"","",299673,"",299673]
[null,"D1148 South Local","EXIT-PK-5954","Local","South","Access Recreation Corridor",0.5,4390.6630904704989,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":316046.64599493245},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":316047},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1581=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1581=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1581=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1581=\"y\",1,\"\"))","v":""},1,null,"","",316047,"",316047]
[null,"D1148 South Local","EXIT-PK-5955","Local","South","General Recreation",0.5,1357.2973785839749,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":97700.341675091127},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":97700},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1582=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1582=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1582=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1582=\"y\",1,\"\"))","v":""},1,null,"","",97700,"",97700]
[null,"D1148 South Local","EXIT-PK-5956","Local","South","General Recreation",0.5,4880.5013317205039,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":351305.9519442147},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":351306},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1583=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1583=\"y\",1,\"\"))","v":""},1,null,"","",351306,"",351306]
[null,"D1149 East Local","EXIT-PK-5957","Local","East","General Recreation",0.5,894.92157303897,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49945.75660955425},1789.84314607794,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":118354.67140984882},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":168300},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1584=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1584=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1584=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1584=\"y\",1,\"\"))","v":""},1,null,168300,"","","",168300]
[null,"D1150 East Local","EXIT-PK-5958","Local","East","General Recreation",0.5,1041.0231777204965,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":58099.717143670328},2082.046355440993,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":137676.81978069909},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":195777},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1585=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1585=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1585=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1585=\"y\",1,\"\"))","v":""},1,null,195777,"","","",195777]
[null,"D1151 South Local","EXIT-PK-5959","Local","South","General Recreation",0.5,3985.0574162506032,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":286850.52907766413},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":286851},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1586=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1586=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1586=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1586=\"y\",1,\"\"))","v":""},1,null,"","",286851,"",286851]
[null,"D1153 East Local","EXIT-PK-5961","Local","East","General Recreation",0.5,4004.0649369900343,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":223467.68567958736},8008.1298739800686,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":529543.37474722625},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":753011},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1587=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1587=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1587=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1587=\"y\",1,\"\"))","v":""},1,null,753011,"","","",753011]
[null,"D1154 West Local","EXIT-PK-5963","Local","West","General Recreation",0.5,862.61967216652101,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33371.151734573403},1725.239344333042,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":89573.901121619958},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122945},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1588=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1588=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1588=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1588=\"y\",1,\"\"))","v":1},1,null,"","","",122945,122945]
[null,"D1155 West Local","EXIT-PK-5964","Local","West","Access Recreation Corridor",0.5,1691.6115426942069,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65441.384295612042},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65441},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1589=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1589=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1589=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1589=\"y\",1,\"\"))","v":1},1,null,"","","",65441,65441]
[null,"D1155 West Local","EXIT-PK-5965","Local","West","General Recreation",0.5,1796.8025650629286,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69510.785541429999},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69511},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1590=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1590=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1590=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1590=\"y\",1,\"\"))","v":1},1,null,"","","",69511,69511]
[null,"D1155 West Local","EXIT-PK-5966","Local","West","Access Recreation Corridor",0.5,6454.9887711951296,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":249716.55142932694},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":249717},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1591=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1591=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1591=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1591=\"y\",1,\"\"))","v":1},1,null,"","","",249717,249717]
[null,"D1156 South Local","EXIT-PK-5967","Local","South","General Recreation",0.5,8461.1670790780954,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":609047.7500651991},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":609048},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1592=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1592=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1592=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1592=\"y\",1,\"\"))","v":""},1,null,"","",609048,"",609048]
[null,"D1157 East Local","EXIT-PK-5968","Local","East","General Recreation",0.5,2193.8596309672248,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":122439.75613608774},4387.7192619344496,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":290141.10684663459},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":412581},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1593=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1593=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1593=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1593=\"y\",1,\"\"))","v":""},1,null,412581,"","","",412581]
[null,"D1157 East Local","EXIT-PK-5969","Local","East","General Recreation",0.5,947.18089771878351,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52862.360242400166},1894.361795437567,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":125266.04262596162},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":178128},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1594=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1594=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1594=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1594=\"y\",1,\"\"))","v":""},1,null,178128,"","","",178128]
[null,"D1158 North District","EXIT-PK-5972","District","North","General Recreation",0.5,18188.114923693229,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3699398.7817526902},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3699399},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1595=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1595=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1595=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1595=\"y\",1,\"\"))","v":0.25},1,null,924849.75,924849.75,924849.75,924849.75,3699399]
[null,"D1159 West Local","EXIT-PK-5973","Local","West","Access Recreation Corridor",0.5,4278.6211865817277,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":165521.98082101755},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":165522},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1596=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1596=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1596=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1596=\"y\",1,\"\"))","v":1},1,null,"","","",165522,165522]
[null,"D1159 West Local","EXIT-PK-5975","Local","West","General Recreation",0.5,2061.9898912750496,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":79769.775437735268},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":79770},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1597=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1597=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1597=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1597=\"y\",1,\"\"))","v":1},1,null,"","","",79770,79770]
[null,"D1160 South Local","EXIT-PK-5976","Local","South","General Recreation",0.5,5684.7782113492103,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":409199.03210552677},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":409199},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1598=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1598=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1598=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1598=\"y\",1,\"\"))","v":""},1,null,"","",409199,"",409199]
[null,"D1163 West Local","EXIT-PK-5978","Local","West","Access Recreation Corridor",0.5,1144.0015637862184,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":44256.641717683306},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44257},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1599=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1599=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1599=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1599=\"y\",1,\"\"))","v":1},1,null,"","","",44257,44257]
[null,"D1165 South Local","EXIT-PK-5981","Local","South","General Recreation",0.5,7621.21481467376,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":548586.70113229367},15242.42962934752,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":594873.84322557319},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1143461},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1600=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1600=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1600=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1600=\"y\",1,\"\"))","v":""},1,null,"","",1143461,"",1143461]
[null,"D1165 South Local","EXIT-PK-5983","Local","South","Access Recreation Corridor",0.5,11949.114036969795,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":860115.50788119959},23898.22807393959,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":932687.97208377148},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1792803},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1601=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1601=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1601=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1601=\"y\",1,\"\"))","v":""},1,null,"","",1792803,"",1792803]
[null,"D1166 South Local","EXIT-PK-5984","Local","South","Access Recreation Corridor",0.5,574.48183128432299,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41352.081045913459},1148.963662568646,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":44841.173375848419},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86193},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1602=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1602=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1602=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1602=\"y\",1,\"\"))","v":""},1,null,"","",86193,"",86193]
[null,"D1167 South Local","EXIT-PK-5985","Local","South","Access Recreation Corridor",0.5,516.59241898347545,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37185.112590508674},1033.1848379669509,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40322.615899792145},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77508},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1603=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1603=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1603=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1603=\"y\",1,\"\"))","v":""},1,null,"","",77508,"",77508]
[null,"D1168 South Local","EXIT-PK-5986","Local","South","Access Recreation Corridor",0.5,517.51801265447352,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37251.738238900594},1035.036025308947,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40394.863104171127},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77647},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1604=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1604=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1604=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1604=\"y\",1,\"\"))","v":""},1,null,"","",77647,"",77647]
[null,"D1169 South Local","EXIT-PK-5987","Local","South","General Recreation",0.5,517.50396127704801,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37250.726799258009},1035.007922554096,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40393.766324052078},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77644},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1605=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1605=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1605=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1605=\"y\",1,\"\"))","v":""},1,null,"","",77644,"",77644]
[null,"D1173 East Local","EXIT-PK-5988","Local","East","General Recreation",0.5,948.12527894701952,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52915.066352514303},1896.250557894039,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":125390.9384082523},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":178306},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1606=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1606=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1606=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1606=\"y\",1,\"\"))","v":""},1,null,178306,"","","",178306]
[null,"D1174 North Local","EXIT-PK-5989","Local","North","General Recreation",0.5,4830.3893505295955,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":279297.91900298739},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":279298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1607=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1607=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1607=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1607=\"y\",1,\"\"))","v":""},1,null,"",279298,"","",279298]
[null,"D1175 East Local","EXIT-PK-5990","Local","East","Access Recreation Corridor",0.5,3460.1909334496422,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193113.96595099906},6920.3818668992844,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":457615.25175115786},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":650729},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1608=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1608=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1608=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1608=\"y\",1,\"\"))","v":""},1,null,650729,"","","",650729]
[null,"D1176 West Local","EXIT-PK-5991","Local","West","Access Recreation Corridor",0.5,19611.848907064126,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":758700.51053835114},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":758701},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1609=\"y\",1,\"\"))","v":1},1,null,"","","",758701,758701]
[null,"D1177 West Local","EXIT-PK-5992","Local","West","General Recreation",0.5,3808.060005801648,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147317.93439025088},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":147318},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1610=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1610=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1610=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1610=\"y\",1,\"\"))","v":1},1,null,"","","",147318,147318]
[null,"D1178 North Local","EXIT-PK-5994","Local","North","General Recreation",0.5,3225.2534833225786,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186487.36587877118},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186487},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1611=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1611=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1611=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1611=\"y\",1,\"\"))","v":""},1,null,"",186487,"","",186487]
[null,"D1180 South Local","EXIT-PK-5995","Local","South","General Recreation",0.5,5206.90411482935,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":374800.92359641404},10413.8082296587,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":406424.84661786543},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":781226},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1612=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1612=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1612=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1612=\"y\",1,\"\"))","v":""},1,null,"","",781226,"",781226]
[null,"D1183 West Local","EXIT-PK-6000","Local","West","Access Recreation Corridor",0.5,2015.1880885343205,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":77959.209192718146},4030.376177068641,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":209255.90316121848},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":287215},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1613=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1613=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1613=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1613=\"y\",1,\"\"))","v":1},1,null,"","","",287215,287215]
[null,"D1184 South Local","EXIT-PK-6001","Local","South","General Recreation",0.5,1789.1218382349855,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":128783.72687663052},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":128784},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1614=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1614=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1614=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1614=\"y\",1,\"\"))","v":""},1,null,"","",128784,"",128784]
[null,"D1185 South Local","EXIT-PK-6002","Local","South","General Recreation",0.5,732.62868845750302,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52735.733754932218},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52736},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1615=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1615=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1615=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1615=\"y\",1,\"\"))","v":""},{"$f":"SUM(U1615:X1615)","v":1},null,{"$f":"IF(U1615=\"\",\"\",(U1615/$Y1615)*$O1615)","v":""},{"$f":"IF(V1615=\"\",\"\",(V1615/$Y1615)*$O1615)","v":""},{"$f":"IF(W1615=\"\",\"\",(W1615/$Y1615)*$O1615)","v":52736},{"$f":"IF(X1615=\"\",\"\",(X1615/$Y1615)*$O1615)","v":""},{"$f":"SUM(AA1615:AD1615)","v":52736}]
[null,"D1185 South Local","EXIT-PK-6003","Local","South","General Recreation",0.5,3923.5583341203956,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":282423.73106594599},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":282424},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1616=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1616=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1616=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1616=\"y\",1,\"\"))","v":""},1,null,"","",282424,"",282424]
[null,"D1186 West Local","EXIT-PK-6005","Local","West","General Recreation",0.5,1563.59788718501,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":60489.070709526612},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":60489},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1617=\"y\",1,\"\"))","v":1},1,null,"","","",60489,60489]
[null,"D1186 West District","EXIT-PK-6006","District","West","Access Recreation Corridor",0.5,16815.015099639419,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4761064.3234144673},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4761064},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1618=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1618=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1618=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1618=\"y\",1,\"\"))","v":0.25},1,null,1190266,1190266,1190266,1190266,4761064]
[null,"D1187 South Local","EXIT-PK-6009","Local","South","General Recreation",0.5,2371.9570370060942,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":170737.09609304645},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":170737},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1619=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1619=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1619=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1619=\"y\",1,\"\"))","v":""},1,null,"","",170737,"",170737]
[null,"D1187 South Local","EXIT-PK-6010","Local","South","Access Recreation Corridor",0.5,32171.891577246632,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2315781.971604622},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2315782},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1620=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1620=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1620=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1620=\"y\",1,\"\"))","v":""},1,null,"","",2315782,"",2315782]
[null,"D1188 South Local","EXIT-PK-6011","Local","South","General Recreation",0.5,2572.3949932287596,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":185164.9268076696},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":185165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1621=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1621=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1621=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1621=\"y\",1,\"\"))","v":""},1,null,"","",185165,"",185165]
[null,"D1189 West Local","EXIT-PK-6012","Local","West","Access Recreation Corridor",0.5,8308.0415914401601,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":321403.42437214422},16616.08318288032,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":862701.97636103642},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1184105},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1622=\"y\",1,\"\"))","v":1},1,null,"","","",1184105,1184105]
[null,"D1189 West Local","EXIT-PK-6013","Local","West","Access Recreation Corridor",0.5,1727.0061815073691,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66810.655018893725},3454.0123630147382,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":179331.26953880215},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":246142},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1623=\"y\",1,\"\"))","v":1},1,null,"","","",246142,246142]
[null,"D1190 West Local","EXIT-PK-6014","Local","West","General Recreation",0.5,4865.5736297434269,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":188228.71899745284},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":188229},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1624=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1624=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1624=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1624=\"y\",1,\"\"))","v":1},1,null,"","","",188229,188229]
[null,"D1191 West Local","EXIT-PK-6015","Local","West","General Recreation",0.5,809.95277974020746,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":31333.689669590862},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":31334},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1625=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1625=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1625=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1625=\"y\",1,\"\"))","v":1},1,null,"","","",31334,31334]
[null,"D1192 East Local","EXIT-PK-6016","Local","East","General Recreation",0.5,2403.9581782066221,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134165.39916512548},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":134165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1626=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1626=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1626=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1626=\"y\",1,\"\"))","v":""},1,null,134165,"","","",134165]
[null,"D1193 East Local","EXIT-PK-6017","Local","East","General Recreation",0.5,1296.6778821164401,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72367.858650737675},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72368},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1627=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1627=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1627=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1627=\"y\",1,\"\"))","v":""},1,null,72368,"","","",72368]
[null,"D1194 South Local","EXIT-PK-6018","Local","South","General Recreation",0.5,2314.9917148527425,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":166636.64506011183},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":166637},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1628=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1628=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1628=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1628=\"y\",1,\"\"))","v":""},1,null,"","",166637,"",166637]
[null,"D1195 South Local","EXIT-PK-6020","Local","South","General Recreation",0.5,2692.5776037906867,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193815.85496871462},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":193816},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1629=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1629=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1629=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1629=\"y\",1,\"\"))","v":""},1,null,"","",193816,"",193816]
[null,"D1195 South District","EXIT-PK-6021","District","South","Access Recreation Corridor",0.5,55974.96126004235,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12674941.857591109},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12674942},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1630=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1630=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1630=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1630=\"y\",1,\"\"))","v":0.25},1,null,3168735.5,3168735.5,3168735.5,3168735.5,12674942]
[null,"D1195 South Local","EXIT-PK-6022","Local","South","General Recreation",0.5,3618.7519823329649,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":260483.30357802275},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":260483},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1631=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1631=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1631=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1631=\"y\",1,\"\"))","v":""},1,null,"","",260483,"",260483]
[null,"D1196 North Local","EXIT-PK-6023","Local","North","General Recreation",0.5,1399.0750571728886,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":80895.912035441055},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":80896},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1632=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1632=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1632=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1632=\"y\",1,\"\"))","v":""},1,null,"",80896,"","",80896]
[null,"D1197 South Local","EXIT-PK-6024","Local","South","General Recreation",0.5,1552.9005023096165,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":111780.15375035474},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":111780},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1633=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1633=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1633=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1633=\"y\",1,\"\"))","v":""},1,null,"","",111780,"",111780]
[null,"D1198 West Local","EXIT-PK-6025","Local","West","General Recreation",0.5,16477.839938344721,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":637458.79509036406},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":637459},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1634=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1634=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1634=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1634=\"y\",1,\"\"))","v":1},1,null,"","","",637459,637459]
[null,"D1200 South Local","EXIT-PK-6026","Local","South","Access Recreation Corridor",0.5,33433.045497570463,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2406561.7600759333},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2406562},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1635=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1635=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1635=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1635=\"y\",1,\"\"))","v":""},1,null,"","",2406562,"",2406562]
[null,"D1200 South Local","EXIT-PK-6027","Local","South","General Recreation",0.5,1957.42840495936,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":140898.69102125152},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":140899},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1636=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1636=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1636=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1636=\"y\",1,\"\"))","v":""},1,null,"","",140899,"",140899]
[null,"D1201 West Local","EXIT-PK-6028","Local","West","General Recreation",0.5,4117.7482656593984,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":159298.47951759869},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":159298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1637=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1637=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1637=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1637=\"y\",1,\"\"))","v":1},1,null,"","","",159298,159298]
[null,"D1202 South Local","EXIT-PK-6029","Local","South","General Recreation",0.5,4796.3952258924874,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":345251.865782985},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":345252},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1638=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1638=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1638=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1638=\"y\",1,\"\"))","v":""},1,null,"","",345252,"",345252]
[null,"D1203 South Local","EXIT-PK-6030","Local","South","General Recreation",0.5,2504.9189846318441,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":180307.90048550305},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":180308},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1639=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1639=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1639=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1639=\"y\",1,\"\"))","v":""},1,null,"","",180308,"",180308]
[null,"D1204 South Local","EXIT-PK-6031","Local","South","General Recreation",0.5,639.81189644372353,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46054.63907662913},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46055},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1640=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1640=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1640=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1640=\"y\",1,\"\"))","v":""},1,null,"","",46055,"",46055]
[null,"D1205 South Local","EXIT-PK-6032","Local","South","General Recreation",0.5,4612.2254259382744,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":331995.04184324399},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":331995},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1641=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1641=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1641=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1641=\"y\",1,\"\"))","v":""},1,null,"","",331995,"",331995]
[null,"D1206 West Local","EXIT-PK-6033","Local","West","General Recreation",0.5,1288.6412530544951,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49852.14709874009},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49852},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1642=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1642=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1642=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1642=\"y\",1,\"\"))","v":1},1,null,"","","",49852,49852]
[null,"D1207 South Local","EXIT-PK-6034","Local","South","General Recreation",0.5,997.47235227229555,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71799.585828516181},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71800},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1643=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1643=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1643=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1643=\"y\",1,\"\"))","v":""},1,null,"","",71800,"",71800]
[null,"D1208 South Local","EXIT-PK-6036","Local","South","Access Recreation Corridor",0.5,4640.053778607481,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":333998.1692395946},9280.1075572149621,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":362179.34950987634},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":696178},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1644=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1644=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1644=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1644=\"y\",1,\"\"))","v":""},1,null,"","",696178,"",696178]
[null,"D1208 South Local","EXIT-PK-6037","Local","South","Access Recreation Corridor",0.5,24925.349786905426,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1794164.8079305969},49850.699573810853,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1945547.9188081208},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3739713},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1645=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1645=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1645=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1645=\"y\",1,\"\"))","v":""},1,null,"","",3739713,"",3739713]
[null,"D1208 South Local","EXIT-PK-6039","Local","South","General Recreation",0.5,2429.9203621635229,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174909.38490893826},4859.8407243270458,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":189667.40863794542},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":364577},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1646=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1646=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1646=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1646=\"y\",1,\"\"))","v":""},1,null,"","",364577,"",364577]
[null,"D1209 West Local","EXIT-PK-6040","Local","West","Access Recreation Corridor",0.5,12563.243675604681,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":486019.41794818128},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":486019},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1647=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1647=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1647=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1647=\"y\",1,\"\"))","v":1},1,null,"","","",486019,486019]
[null,"D1210 South Local","EXIT-PK-6041","Local","South","General Recreation",0.5,1750.87800372372,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":126030.87716390626},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":126031},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1648=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1648=\"y\",1,\"\"))","v":""},1,null,"","",126031,"",126031]
[null,"D1211 West Local","EXIT-PK-6042","Local","West","Access Recreation Corridor",0.5,11237.85761373499,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":434745.76768878399},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":434746},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1649=\"y\",1,\"\"))","v":1},1,null,"","","",434746,434746]
[null,"D1211 West Local","EXIT-PK-6044","Local","West","General Recreation",0.5,608.49386054148295,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23540.085630885376},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23540},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1650=\"y\",1,\"\"))","v":1},1,null,"","","",23540,23540]
[null,"D1212 South Local","EXIT-PK-6046","Local","South","General Recreation",0.5,734.04401489837005,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52837.611117282067},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52838},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1651=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1651=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1651=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1651=\"y\",1,\"\"))","v":""},1,null,"","",52838,"",52838]
[null,"D1213 South Local","EXIT-PK-6047","Local","South","General Recreation",0.5,15951.154581766739,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1148188.5085320577},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1148189},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1652=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1652=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1652=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1652=\"y\",1,\"\"))","v":""},1,null,"","",1148189,"",1148189]
[null,"D1214 South Local","EXIT-PK-6049","Local","South","General Recreation",0.5,4881.7053847675861,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":351392.62152447843},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":351393},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1653=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1653=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1653=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1653=\"y\",1,\"\"))","v":""},1,null,"","",351393,"",351393]
[null,"D1214 South Local","EXIT-PK-6050","Local","South","Access Recreation Corridor",0.5,13043.04060827258,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":938858.01594914007},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":938858},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1654=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1654=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1654=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1654=\"y\",1,\"\"))","v":""},1,null,"","",938858,"",938858]
[null,"D1214 South Local","EXIT-PK-6051","Local","South","General Recreation",0.5,5394.9799711086298,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":388338.91144583514},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":388339},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1655=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1655=\"y\",1,\"\"))","v":""},1,null,"","",388339,"",388339]
[null,"D1214 South Local","EXIT-PK-6052","Local","South","General Recreation",0.5,2593.1895207825946,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186661.74871201994},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186662},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1656=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1656=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1656=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1656=\"y\",1,\"\"))","v":""},1,null,"","",186662,"",186662]
[null,"D1215 South Local","EXIT-PK-6053","Local","South","Access Recreation Corridor",0.5,14403.092749737434,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1036756.6496705745},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1036757},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1657=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1657=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1657=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1657=\"y\",1,\"\"))","v":""},1,null,"","",1036757,"",1036757]
[null,"D1215 South Local","EXIT-PK-6054","Local","South","General Recreation",0.5,2690.4056551223284,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193659.5147809654},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":193660},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1658=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1658=\"y\",1,\"\"))","v":""},1,null,"","",193660,"",193660]
[null,"D1216 South Local","EXIT-PK-6055","Local","South","Access Recreation Corridor",0.5,859.72351899339549,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61884.214083870138},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61884},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1659=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1659=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1659=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1659=\"y\",1,\"\"))","v":""},1,null,"","",61884,"",61884]
[null,"D1220 South Local","EXIT-PK-6057","Local","South","General Outdoor Sport",0.5,570.21505021702751,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41044.951617458741},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":41045},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1660=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1660=\"y\",1,\"\"))","v":""},1,null,"","",41045,"",41045]
[null,"D1220 South Local","EXIT-PK-6058","Local","South","General Recreation",0.5,7644.9948955817099,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":550298.42773430911},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":550298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1661=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1661=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1661=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1661=\"y\",1,\"\"))","v":""},1,null,"","",550298,"",550298]
[null,"D1221 South Local","EXIT-PK-6059","Local","South","General Recreation",0.5,2004.5999103419965,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":144294.16814065777},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":144294},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1662=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1662=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1662=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1662=\"y\",1,\"\"))","v":""},1,null,"","",144294,"",144294]
[null,"D1223 South Local","EXIT-PK-6060","Local","South","Access Recreation Corridor",0.5,540.58854924742695,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38912.390755676817},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":38912},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1663=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1663=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1663=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1663=\"y\",1,\"\"))","v":""},1,null,"","",38912,"",38912]
[null,"D1223 South Local","EXIT-PK-6061","Local","South","Access Recreation Corridor",0.5,3692.2295254852038,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":265772.32953850122},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":265772},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1664=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1664=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1664=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1664=\"y\",1,\"\"))","v":""},1,null,"","",265772,"",265772]
[null,"D1226 South Local","EXIT-PK-6062","Local","South","General Recreation",0.5,1199.9794787303865,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86376.35858205783},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86376},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1665=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1665=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1665=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1665=\"y\",1,\"\"))","v":""},1,null,"","",86376,"",86376]
[null,"D1227 East Local","EXIT-PK-6063","Local","East","General Recreation",0.5,4170.402941842729,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232751.04385932116},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":232751},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1666=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1666=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1666=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1666=\"y\",1,\"\"))","v":""},1,null,232751,"","","",232751]
[null,"D1228 South Local","EXIT-PK-6064","Local","South","Access Recreation Corridor",0.5,496.49902029906178,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":35738.759014751304},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":35739},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1667=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1667=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1667=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1667=\"y\",1,\"\"))","v":""},1,null,"","",35739,"",35739]
[null,"D1229 West Local","EXIT-PK-6065","Local","West","Access Recreation Corridor",0.5,6830.1212879610848,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":264228.86147916369},13660.24257592217,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":709235.63261654333},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":973464},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1668=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1668=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1668=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1668=\"y\",1,\"\"))","v":1},1,null,"","","",973464,973464]
[null,"D1230 West Local","EXIT-PK-6066","Local","West","General Recreation",0.5,8546.2304632188007,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":330617.95684582222},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":330618},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1669=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1669=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1669=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1669=\"y\",1,\"\"))","v":1},1,null,"","","",330618,330618]
[null,"D1230 West Local","EXIT-PK-6067","Local","West","Access Recreation Corridor",0.5,32331.338691394809,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1250764.4377534455},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1250764},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1670=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1670=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1670=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1670=\"y\",1,\"\"))","v":1},1,null,"","","",1250764,1250764]
[null,"D1234 South Local","EXIT-PK-6069","Local","South","General Recreation",0.5,4492.4983214757613,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":323376.90170805831},8984.9966429515225,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":350661.90983558079},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":674039},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1671=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1671=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1671=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1671=\"y\",1,\"\"))","v":""},1,null,"","",674039,"",674039]
[null,"D1235 South Local","EXIT-PK-6070","Local","South","General Recreation",0.5,2422.7217926852759,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174391.2208656758},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":174391},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1672=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1672=\"y\",1,\"\"))","v":""},1,null,"","",174391,"",174391]
[null,"D1237 East Local","EXIT-PK-6071","Local","East","Access Recreation Corridor",0.5,26448.769774084059,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1476111.267798227},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1476111},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1673=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1673=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1673=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1673=\"y\",1,\"\"))","v":""},1,null,1476111,"","","",1476111]
[null,"D1237 East Local","EXIT-PK-6072","Local","East","General Recreation",0.5,2058.0686157961968,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":114861.23171805909},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":114861},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1674=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1674=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1674=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1674=\"y\",1,\"\"))","v":""},1,null,114861,"","","",114861]
[null,"D1238 East Local","EXIT-PK-6074","Local","East","General Recreation",0.5,1286.662517938747,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71808.8991210479},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71809},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1675=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1675=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1675=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1675=\"y\",1,\"\"))","v":""},1,null,71809,"","","",71809]
[null,"D1239 North District","EXIT-PK-6075","District","North","Access Recreation Corridor",0.5,13055.251272275545,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2655392.3182669468},26110.502544551091,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2017011.7910278924},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4672404},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1676=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1676=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1676=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1676=\"y\",1,\"\"))","v":0.25},1,null,1168101,1168101,1168101,1168101,4672404]
[null,"D1240 West Local","EXIT-PK-6076","Local","West","Access Recreation Corridor",0.5,6235.6190322564353,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":241230.05259292695},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":241230},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1677=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1677=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1677=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1677=\"y\",1,\"\"))","v":1},1,null,"","","",241230,241230]
[null,"D1240 West Local","EXIT-PK-6077","Local","West","Access Recreation Corridor",0.5,8966.9464992326702,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":346893.7028414188},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":346894},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1678=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1678=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1678=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1678=\"y\",1,\"\"))","v":1},1,null,"","","",346894,346894]
[null,"D1241 West Local","EXIT-PK-6078","Local","West","Access Recreation Corridor",0.5,2570.5307059040874,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":99443.095251537481},5141.0614118081749,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":266922.34215160873},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":366365},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1679=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1679=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1679=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1679=\"y\",1,\"\"))","v":1},{"$f":"SUM(U1679:X1679)","v":1},null,{"$f":"IF(U1679=\"\",\"\",(U1679/$Y1679)*$O1679)","v":""},{"$f":"IF(V1679=\"\",\"\",(V1679/$Y1679)*$O1679)","v":""},{"$f":"IF(W1679=\"\",\"\",(W1679/$Y1679)*$O1679)","v":""},{"$f":"IF(X1679=\"\",\"\",(X1679/$Y1679)*$O1679)","v":366365},{"$f":"SUM(AA1679:AD1679)","v":366365}]
[null,"D1242 South Local","EXIT-PK-6079","Local","South","General Recreation",0.5,7878.78348037465,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":567126.8877125018},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":567127},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1680=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1680=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1680=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1680=\"y\",1,\"\"))","v":""},1,null,"","",567127,"",567127]
[null,"D1242 South Local","EXIT-PK-6081","Local","South","Access Recreation Corridor",0.5,12814.66865501672,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":922419.45339523396},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":922419},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1681,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1681=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1681=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1681=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1681=\"y\",1,\"\"))","v":""},1,null,"","",922419,"",922419]
[null,"D1242 South Local","EXIT-PK-6085","Local","South","General Recreation",0.5,2275.3524855933074,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":163783.35269876919},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":163783},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1682,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1682=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1682=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1682=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1682=\"y\",1,\"\"))","v":""},1,null,"","",163783,"",163783]
[null,"D1244 North Local","EXIT-PK-6089","Local","North","General Recreation",0.5,358.59620822482742,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20734.38960123896},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20734},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1683,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1683=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1683=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1683=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1683=\"y\",1,\"\"))","v":""},1,null,"",20734,"","",20734]
[null,"D1244 North District","EXIT-PK-6090","District","North","Access Recreation Corridor",0.5,11340.463906638355,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2306610.5826105834},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2306611},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1684,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1684=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1684=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1684=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1684=\"y\",1,\"\"))","v":0.25},1,null,576652.75,576652.75,576652.75,576652.75,2306611]
[null,"D1245 North Local","EXIT-PK-6091","Local","North","General Recreation",0.5,4045.2565740557839,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":233900.76057596927},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":233901},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1685,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1685=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1685=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1685=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1685=\"y\",1,\"\"))","v":""},1,null,"",233901,"","",233901]
[null,"D1246 East Metropolitan","EXIT-PK-6092","Metropolitan","East","General Recreation",0.5,1144.1204645793885,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232865.47538935221},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":232865},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1686,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1686=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1686=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1686=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1686=\"y\",1,\"\"))","v":0.25},1,null,58216.25,58216.25,58216.25,58216.25,232865]
[null,"D1246 East Metropolitan","EXIT-PK-6093","Metropolitan","East","Access Recreation Corridor",0.5,687.55847428033906,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139940.3611140977},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":139940},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1687,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1687=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1687=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1687=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1687=\"y\",1,\"\"))","v":0.25},1,null,34985,34985,34985,34985,139940]
[null,"D1246 East Metropolitan","EXIT-PK-6094","Metropolitan","East","Access Recreation Corridor",0.5,697.15443837194096,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":141893.44980465926},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":141893},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1688,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1688=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1688=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1688=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1688=\"y\",1,\"\"))","v":0.25},1,null,35473.25,35473.25,35473.25,35473.25,141893]
[null,"D1247 South Metropolitan","EXIT-PK-6095","Metropolitan","South","Visitor Node",0.5,87611.566499876993,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15751963.04630664},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15751963},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1689,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1689=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1689=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1689=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1689=\"y\",1,\"\"))","v":0.25},1,null,3937990.75,3937990.75,3937990.75,3937990.75,15751963]
[null,"D1247 South District","EXIT-PK-6096","District","South","Visitor Node",0.5,3500.7165501194295,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":792700.48131940642},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":792700},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1690,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1690=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1690=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1690=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1690=\"y\",1,\"\"))","v":0.25},1,null,198175,198175,198175,198175,792700]
[null,"D1248 East District","EXIT-PK-6100","District","East","General Recreation",0.5,38074.662527378445,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5633491.9807838462},76149.32505475689,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11975411.847460892},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17608904},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1691,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1691=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1691=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1691=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1691=\"y\",1,\"\"))","v":0.25},1,null,4402226,4402226,4402226,4402226,17608904]
[null,"D1248 East District","EXIT-PK-6101","District","East","Access Recreation Corridor",0.5,81397.100978406248,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12043440.051272256},162794.2019568125,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":25601377.469986789},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":37644818},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1692,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1692=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1692=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1692=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1692=\"y\",1,\"\"))","v":0.25},1,null,9411204.5,9411204.5,9411204.5,9411204.5,37644818]
[null,"D1248 East Local","EXIT-PK-6102","Local","East","General Outdoor Sport",0.5,5077.8434553752404,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":283395.48510643153},10155.686910750481,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":671552.13567012479},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":954948},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1693,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1693=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1693=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1693=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1693=\"y\",1,\"\"))","v":""},1,null,954948,"","","",954948]
[null,"D1249 South Local","EXIT-PK-6103","Local","South","General Recreation",0.5,6492.07267286553,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":467309.32242734171},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":467309},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1694,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1694=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1694=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1694=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1694=\"y\",1,\"\"))","v":""},1,null,"","",467309,"",467309]
[null,"D1251 East Local","EXIT-PK-6105","Local","East","General Recreation",0.5,3945.0931165963757,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":220176.45628369509},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":220176},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1695,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1695=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1695=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1695=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1695=\"y\",1,\"\"))","v":""},1,null,220176,"","","",220176]
[null,"D1252 North District","EXIT-PK-6106","District","North","Visitor Node",0.5,25758.745576304442,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5239238.5029590763},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5239239},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1696,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1696=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1696=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1696=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1696=\"y\",1,\"\"))","v":0.25},1,null,1309809.75,1309809.75,1309809.75,1309809.75,5239239]
[null,"D1253 South Local","EXIT-PK-6111","Local","South","Access Recreation Corridor",0.5,5404.7823549304649,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":389044.50202880875},10809.56470986093,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":421870.23059431772},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":810915},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1697,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1697=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1697=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1697=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1697=\"y\",1,\"\"))","v":""},1,null,"","",810915,"",810915]
[null,"D1254 South Local","EXIT-PK-6112","Local","South","General Recreation",0.5,2522.6293595325778,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181582.72036381211},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":181583},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1698,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1698=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1698=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1698=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1698=\"y\",1,\"\"))","v":""},1,null,"","",181583,"",181583]
[null,"D1254 South Local","EXIT-PK-6113","Local","South","General Recreation",0.5,2143.158797913864,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":154267.84883251542},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":154268},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1699,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1699=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1699=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1699=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1699=\"y\",1,\"\"))","v":""},1,null,"","",154268,"",154268]
[null,"D1254 South Local","EXIT-PK-6114","Local","South","Access Recreation Corridor",0.5,8671.7570557270246,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":624206.3387404494},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":624206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1700,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1700=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1700=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1700=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1700=\"y\",1,\"\"))","v":""},1,null,"","",624206,"",624206]
[null,"D1255 South Local","EXIT-PK-6115","Local","South","General Recreation",0.5,1188.8262003954164,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":85573.528545459063},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":85574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1701,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1701=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1701=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1701=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1701=\"y\",1,\"\"))","v":""},1,null,"","",85574,"",85574]
[null,"D1256 East Local","EXIT-PK-6116","Local","East","General Recreation",0.5,3489.253897397426,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":194735.9759320067},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":194736},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1702,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1702=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1702=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1702=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1702=\"y\",1,\"\"))","v":""},1,null,194736,"","","",194736]
[null,"D1257 West Local","EXIT-PK-6117","Local","West","General Recreation",0.5,1218.146216836104,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47124.988623128549},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":47125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1703,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1703=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1703=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1703=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1703=\"y\",1,\"\"))","v":1},1,null,"","","",47125,47125]
[null,"D1258 West Local","EXIT-PK-6118","Local","West","General Recreation",0.5,17412.922101016811,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":673633.21788836352},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":673633},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1704,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1704=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1704=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1704=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1704=\"y\",1,\"\"))","v":1},1,null,"","","",673633,673633]
[null,"D1258 West District","EXIT-PK-6120","District","West","Access Recreation Corridor",0.5,23611.130195403526,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6685340.984989089},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6685341},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1705,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1705=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1705=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1705=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1705=\"y\",1,\"\"))","v":0.25},1,null,1671335.25,1671335.25,1671335.25,1671335.25,6685341]
[null,"D1258 West District","EXIT-PK-6121","District","West","Access Recreation Corridor",0.5,10048.647450919871,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2845210.4618193451},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2845210},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1706,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1706=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1706=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1706=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1706=\"y\",1,\"\"))","v":0.25},1,null,711302.5,711302.5,711302.5,711302.5,2845210]
[null,"D1260 North Local","EXIT-PK-6123","Local","North","General Recreation",0.5,32612.250313670564,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1885672.7658225039},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1885673},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1707,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1707=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1707=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1707=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1707=\"y\",1,\"\"))","v":""},1,null,"",1885673,"","",1885673]
[null,"D1262 North District","EXIT-PK-6125","District","North","Access Recreation Corridor",0.5,22883.404267842539,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4654404.1659057885},45766.808535685079,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3535442.9619531431},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8189847},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1708,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1708=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1708=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1708=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1708=\"y\",1,\"\"))","v":0.25},1,null,2047461.75,2047461.75,2047461.75,2047461.75,8189847]
[null,"D1263 South Metropolitan","EXIT-PK-6126","Metropolitan","South","Access Recreation Corridor",0.5,9512.2491636776849,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1710237.623861257},19024.49832735537,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2036407.2895070459},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3746645},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1709,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1709=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1709=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1709=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1709=\"y\",1,\"\"))","v":0.25},1,null,936661.25,936661.25,936661.25,936661.25,3746645]
[null,"D1264 North District","EXIT-PK-6127","District","North","General Recreation",0.5,10291.508456676091,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2093256.7232368337},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2093257},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1710,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1710=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1710=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1710=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1710=\"y\",1,\"\"))","v":0.25},1,null,523314.25,523314.25,523314.25,523314.25,2093257]
[null,"D1264 North District","EXIT-PK-6130","District","North","Access Recreation Corridor",0.5,28343.899862234754,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5765049.8174430849},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5765050},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1711,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1711=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1711=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1711=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1711=\"y\",1,\"\"))","v":0.25},1,null,1441262.5,1441262.5,1441262.5,1441262.5,5765050]
[null,"D1264 North District","EXIT-PK-6132","District","North","General Recreation",0.5,8221.1709841517204,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1672157.3429103768},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1672157},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1712,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1712=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1712=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1712=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1712=\"y\",1,\"\"))","v":0.25},1,null,418039.25,418039.25,418039.25,418039.25,1672157]
[null,"D1267 South Local","EXIT-PK-6134","Local","South","General Recreation",0.5,1094.090128775975,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":78754.281185067375},2188.18025755195,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":85399.193641281337},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":164153},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1713,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1713=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1713=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1713=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1713=\"y\",1,\"\"))","v":""},1,null,"","",164153,"",164153]
[null,"D1268 East Local","EXIT-PK-6135","Local","East","General Recreation",0.5,19637.706301593818,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1095984.417917931},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1095984},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1714,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1714=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1714=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1714=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1714=\"y\",1,\"\"))","v":""},1,null,1095984,"","","",1095984]
[null,"D1269 East Local","EXIT-PK-6136","Local","East","General Recreation",0.5,2237.4284925611946,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":124871.34324102059},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124871},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1715,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1715=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1715=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1715=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1715=\"y\",1,\"\"))","v":""},1,null,124871,"","","",124871]
[null,"D1270 South Local","EXIT-PK-6137","Local","South","General Recreation",0.5,3180.4803389819049,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":228935.8402309895},6360.9606779638098,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":248252.35983517274},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":477188},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1716,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1716=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1716=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1716=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1716=\"y\",1,\"\"))","v":""},1,null,"","",477188,"",477188]
[null,"D1271 North Local","EXIT-PK-6138","Local","North","General Recreation",0.5,1334.7399072120425,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":77175.989644332061},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77176},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1717,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1717=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1717=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1717=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1717=\"y\",1,\"\"))","v":""},1,null,"",77176,"","",77176]
[null,"D1272 East Local","EXIT-PK-6139","Local","East","General Recreation",0.5,6805.5812888989349,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":379820.88808924163},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":379821},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1718,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1718=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1718=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1718=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1718=\"y\",1,\"\"))","v":""},1,null,379821,"","","",379821]
[null,"D1273 South Local","EXIT-PK-6140","Local","South","Access Recreation Corridor",0.5,9645.4792589567842,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":694296.35250841174},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":694296},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1719,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1719=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1719=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1719=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1719=\"y\",1,\"\"))","v":""},1,null,"","",694296,"",694296]
[null,"D1276 East Local","EXIT-PK-6143","Local","East","Access Recreation Corridor",0.5,26474.355130229826,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1477539.1917742754},52948.710260459651,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3501271.7277400484},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4978811},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1720,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1720=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1720=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1720=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1720=\"y\",1,\"\"))","v":""},1,null,4978811,"","","",4978811]
[null,"D1277 West Local","EXIT-PK-6144","Local","West","General Recreation",0.5,3240.637972553181,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":125366.74618987397},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":125367},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1721,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1721=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1721=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1721=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1721=\"y\",1,\"\"))","v":1},1,null,"","","",125367,125367]
[null,"D1279 South District","EXIT-PK-6145","District","South","Access Recreation Corridor",0.5,3518.3776075428555,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":796699.64221110498},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":796700},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1722,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1722=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1722=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1722=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1722=\"y\",1,\"\"))","v":0.25},1,null,199175,199175,199175,199175,796700]
[null,"D1279 South District","EXIT-PK-6146","District","South","Access Recreation Corridor",0.5,6730.9697243741502,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1524157.3728886198},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1524157},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1723,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1723=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1723=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1723=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1723=\"y\",1,\"\"))","v":0.25},1,null,381039.25,381039.25,381039.25,381039.25,1524157]
[null,"D1279 South District","EXIT-PK-6147","District","South","Access Recreation Corridor",0.5,5828.6523459057953,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1319837.0830352958},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1319837},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1724,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1724=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1724=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1724=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1724=\"y\",1,\"\"))","v":0.25},1,null,329959.25,329959.25,329959.25,329959.25,1319837]
[null,"D1279 South District","EXIT-PK-6148","District","South","Access Recreation Corridor",0.5,20101.147195442642,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4551693.5829483289},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4551694},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1725,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1725=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1725=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1725=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1725=\"y\",1,\"\"))","v":0.25},1,null,1137923.5,1137923.5,1137923.5,1137923.5,4551694]
[null,"D1279 South District","EXIT-PK-6149","District","South","General Recreation",0.5,2080.4413975372772,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":471094.09561546927},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":471094},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1726,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1726=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1726=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1726=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1726=\"y\",1,\"\"))","v":0.25},1,null,117773.5,117773.5,117773.5,117773.5,471094]
[null,"D1279 South District","EXIT-PK-6150","District","South","General Recreation",0.5,6986.3196004003303,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1581978.6693954442},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1581979},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1727,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1727=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1727=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1727=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1727=\"y\",1,\"\"))","v":0.25},1,null,395494.75,395494.75,395494.75,395494.75,1581979]
[null,"D1279 South District","EXIT-PK-6151","District","South","General Recreation",0.5,11135.133012193104,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2521433.8755932562},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2521434},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1728,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1728=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1728=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1728=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1728=\"y\",1,\"\"))","v":0.25},1,null,630358.5,630358.5,630358.5,630358.5,2521434]
[null,"D1279 South District","EXIT-PK-6153","District","South","General Recreation",0.5,3337.4574736966533,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":755732.17879983189},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":755732},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1729,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1729=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1729=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1729=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1729=\"y\",1,\"\"))","v":0.25},1,null,188933,188933,188933,188933,755732]
[null,"D1280 West Local","EXIT-PK-6154","Local","West","Access Recreation Corridor",0.5,11085.958838556206,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":428869.43859689595},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":428869},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1730,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1730=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1730=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1730=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1730=\"y\",1,\"\"))","v":1},1,null,"","","",428869,428869]
[null,"D1281 West Local","EXIT-PK-6155","Local","West","General Recreation",0.5,5950.4897752526149,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":230199.59269680269},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":230200},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1731,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1731=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1731=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1731=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1731=\"y\",1,\"\"))","v":1},1,null,"","","",230200,230200]
[null,"D1281 West District","EXIT-PK-6156","District","West","Access Recreation Corridor",0.5,22239.260461174486,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6296904.8159279013},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6296905},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1732,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1732=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1732=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1732=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1732=\"y\",1,\"\"))","v":0.25},1,null,1574226.25,1574226.25,1574226.25,1574226.25,6296905]
[null,"D1282 East Local","EXIT-PK-6157","Local","East","General Recreation",0.5,1227.1128273903439,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":68485.418673253065},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":68485},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1733,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1733=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1733=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1733=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1733=\"y\",1,\"\"))","v":""},1,null,68485,"","","",68485]
[null,"D1283 South Local","EXIT-PK-6158","Local","South","General Recreation",0.5,5590.4684566408196,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":402410.471688563},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":402410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1734,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1734=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1734=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1734=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1734=\"y\",1,\"\"))","v":""},1,null,"","",402410,"",402410]
[null,"D1285 South Local","EXIT-PK-6159","Local","South","Access Recreation Corridor",0.5,3795.7153270844019,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":273221.39584798634},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":273221},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1735,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1735=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1735=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1735=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1735=\"y\",1,\"\"))","v":""},1,null,"","",273221,"",273221]
[null,"D1286 South Local","EXIT-PK-6161","Local","South","General Recreation",0.5,1602.4645156555534,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115347.8472529671},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":115348},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1736,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1736=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1736=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1736=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1736=\"y\",1,\"\"))","v":""},1,null,"","",115348,"",115348]
[null,"D1289 South Local","EXIT-PK-6163","Local","South","General Recreation",0.5,3916.5977347062344,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":281922.69647193793},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":281923},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1737,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1737=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1737=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1737=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1737=\"y\",1,\"\"))","v":""},1,null,"","",281923,"",281923]
[null,"D1289 South Local","EXIT-PK-6164","Local","South","Access Recreation Corridor",0.5,23789.782458957488,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1712424.9344981958},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1712425},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1738,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1738=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1738=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1738=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1738=\"y\",1,\"\"))","v":""},1,null,"","",1712425,"",1712425]
[null,"D1289 South Local","EXIT-PK-6165","Local","South","General Recreation",0.5,734.84465368889153,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52895.242322223967},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52895},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1739,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1739=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1739=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1739=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1739=\"y\",1,\"\"))","v":""},1,null,"","",52895,"",52895]
[null,"D1290 West Local","EXIT-PK-6166","Local","West","Access Recreation Corridor",0.5,1635.2951005659404,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":63262.73639775734},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":63263},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1740,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1740=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1740=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1740=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1740=\"y\",1,\"\"))","v":1},1,null,"","","",63263,63263]
[null,"D1291 West Local","EXIT-PK-6167","Local","West","Access Recreation Corridor",0.5,975.93572537960449,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37754.876483441432},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":37755},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1741,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1741=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1741=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1741=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1741=\"y\",1,\"\"))","v":1},1,null,"","","",37755,37755]
[null,"D1293 North Local","EXIT-PK-6168","Local","North","General Recreation",0.5,11762.094210719895,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":680095.99180881272},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":680096},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1742,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1742=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1742=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1742=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1742=\"y\",1,\"\"))","v":""},1,null,"",680096,"","",680096]
[null,"D1294 South Local","EXIT-PK-6169","Local","South","General Recreation",0.5,3757.445129763606,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":270466.6484999028},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":270467},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1743,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1743=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1743=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1743=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1743=\"y\",1,\"\"))","v":""},{"$f":"SUM(U1743:X1743)","v":1},null,{"$f":"IF(U1743=\"\",\"\",(U1743/$Y1743)*$O1743)","v":""},{"$f":"IF(V1743=\"\",\"\",(V1743/$Y1743)*$O1743)","v":""},{"$f":"IF(W1743=\"\",\"\",(W1743/$Y1743)*$O1743)","v":270467},{"$f":"IF(X1743=\"\",\"\",(X1743/$Y1743)*$O1743)","v":""},{"$f":"SUM(AA1743:AD1743)","v":270467}]
[null,"D1295 South Local","EXIT-PK-6170","Local","South","Access Recreation Corridor",0.5,271.5360449499056,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":19545.579905551509},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19546},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1744,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1744=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1744=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1744=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1744=\"y\",1,\"\"))","v":""},1,null,"","",19546,"",19546]
[null,"D1296 South Local","EXIT-PK-6171","Local","South","General Recreation",0.5,11438.41638255311,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":823354.70946189377},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":823355},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1745,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1745=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1745=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1745=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1745=\"y\",1,\"\"))","v":""},1,null,"","",823355,"",823355]
[null,"D1297 West Local","EXIT-PK-6172","Local","West","Access Recreation Corridor",0.5,14792.15413896143,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":572246.65305011591},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":572247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1746,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1746=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1746=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1746=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1746=\"y\",1,\"\"))","v":1},1,null,"","","",572247,572247]
[null,"D1299 South Local","EXIT-PK-6173","Local","South","General Recreation",0.5,1794.9518466033826,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":129203.37979761035},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":129203},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1747,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1747=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1747=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1747=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1747=\"y\",1,\"\"))","v":""},1,null,"","",129203,"",129203]
[null,"D1299 South Local","EXIT-PK-6174","Local","South","General Outdoor Sport",0.5,371.21206117787966,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":26720.41203588741},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":26720},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1748,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1748=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1748=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1748=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1748=\"y\",1,\"\"))","v":""},1,null,"","",26720,"",26720]
[null,"D1301 South Local","EXIT-PK-6177","Local","South","General Recreation",0.5,3092.8821583137087,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":222630.38918066196},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":222630},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1749,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1749=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1749=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1749=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1749=\"y\",1,\"\"))","v":""},1,null,"","",222630,"",222630]
[null,"D1302 South Local","EXIT-PK-6178","Local","South","General Recreation",0.5,824.67824738509046,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59361.601821994365},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":59362},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1750,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1750=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1750=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1750=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1750=\"y\",1,\"\"))","v":""},1,null,"","",59362,"",59362]
[null,"D1303 West Local","EXIT-PK-6183","Local","West","General Recreation",0.5,2463.1479411319374,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":95288.904647595788},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":95289},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1751,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1751=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1751=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1751=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1751=\"y\",1,\"\"))","v":1},1,null,"","","",95289,95289]
[null,"D1304 West Local","EXIT-PK-6184","Local","West","Access Recreation Corridor",0.5,3009.8277134170371,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":116437.66141699438},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":116438},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1752,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1752=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1752=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1752=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1752=\"y\",1,\"\"))","v":1},1,null,"","","",116438,116438]
[null,"D1304 West Local","EXIT-PK-6185","Local","West","General Recreation",0.5,3961.5763065301267,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":153256.83878884141},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":153257},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1753,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1753=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1753=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1753=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1753=\"y\",1,\"\"))","v":1},1,null,"","","",153257,153257]
[null,"D1305 West Local","EXIT-PK-6186","Local","West","Access Recreation Corridor",0.5,3293.9864583897061,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":127430.57625670874},6587.9729167794121,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":342045.54665291338},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":469476},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1754,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1754=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1754=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1754=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1754=\"y\",1,\"\"))","v":1},1,null,"","","",469476,469476]
[null,"D1306 East Local","EXIT-PK-6187","Local","East","General Recreation",0.5,529.24377059948199,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29537.203426353684},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29537},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1755,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1755=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1755=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1755=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1755=\"y\",1,\"\"))","v":""},1,null,29537,"","","",29537]
[null,"D1307 North Local","EXIT-PK-6189","Local","North","General Recreation",0.5,1873.8341283090645,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":108346.95396471891},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":108347},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1756,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1756=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1756=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1756=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1756=\"y\",1,\"\"))","v":""},1,null,"",108347,"","",108347]
[null,"D1308 North District","EXIT-PK-6190","District","North","General Outdoor Sport",0.5,45603.145739148677,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9275519.8930335548},91206.291478297353,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7045600.3293603165},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16321120},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1757,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1757=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1757=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1757=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1757=\"y\",1,\"\"))","v":0.25},1,null,4080280,4080280,4080280,4080280,16321120]
[null,"D1308 North District","EXIT-PK-6191","District","North","Access Recreation Corridor",0.5,8637.7009204208607,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1756878.0709936526},17275.401840841721,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1334508.5621492309},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3091387},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1758,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1758=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1758=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1758=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1758=\"y\",1,\"\"))","v":0.25},1,null,772846.75,772846.75,772846.75,772846.75,3091387]
[null,"D1308 North District","EXIT-PK-6192","District","North","Access Recreation Corridor",0.5,5962.2122213826751,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1212693.0537260603},11924.42444276535,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":921150.58533402998},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2133844},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1759,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1759=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1759=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1759=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1759=\"y\",1,\"\"))","v":0.25},1,null,533461,533461,533461,533461,2133844]
[null,"D1309 West Local","EXIT-PK-6193","Local","West","Access Recreation Corridor",0.5,13975.077355559275,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":540637.36543761776},27950.15471111855,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1451163.5169064489},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1991801},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1760,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1760=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1760=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1760=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1760=\"y\",1,\"\"))","v":1},1,null,"","","",1991801,1991801]
[null,"D1309 West Local","EXIT-PK-6195","Local","West","Access Recreation Corridor",0.5,3541.0743089159896,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":136989.3730448377},7082.1486178319792,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":367702.99848890916},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":504692},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1761,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1761=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1761=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1761=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1761=\"y\",1,\"\"))","v":1},1,null,"","","",504692,504692]
[null,"D1312 West District","EXIT-PK-6197","District","West","Access Recreation Corridor",0.5,6827.8901305495501,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1933273.5600963165},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1933274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1762,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1762=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1762=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1762=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1762=\"y\",1,\"\"))","v":0.25},1,null,483318.5,483318.5,483318.5,483318.5,1933274]
[null,"D1313 West District","EXIT-PK-6198","District","West","Access Recreation Corridor",0.5,17261.045658684394,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4887355.0325954054},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4887355},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1763,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1763=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1763=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1763=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1763=\"y\",1,\"\"))","v":0.25},1,null,1221838.75,1221838.75,1221838.75,1221838.75,4887355]
[null,"D1314 West Local","EXIT-PK-6199","Local","West","Access Recreation Corridor",0.5,1367.750577070695,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52912.556385179967},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1764,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1764=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1764=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1764=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1764=\"y\",1,\"\"))","v":1},1,null,"","","",52913,52913]
[null,"D1315 East Local","EXIT-PK-6200","Local","East","General Recreation",0.5,4214.1139181385497,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":235190.5624149231},8428.2278362770994,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":557322.65607507003},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":792513},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1765,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1765=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1765=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1765=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1765=\"y\",1,\"\"))","v":""},1,null,792513,"","","",792513]
[null,"D1316 West Local","EXIT-PK-6201","Local","West","General Recreation",0.5,2290.9311366394795,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":88626.555875132661},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":88627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1766,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1766=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1766=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1766=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1766=\"y\",1,\"\"))","v":1},1,null,"","","",88627,88627]
[null,"D1316 West Local","EXIT-PK-6203","Local","West","Access Recreation Corridor",0.5,10871.36156928761,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":420567.56667621364},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":420568},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1767,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1767=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1767=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1767=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1767=\"y\",1,\"\"))","v":1},1,null,"","","",420568,420568]
[null,"D1318 West Local","EXIT-PK-6205","Local","West","General Recreation",0.5,975.47639363049245,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37737.106856813713},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":37737},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1768,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1768=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1768=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1768=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1768=\"y\",1,\"\"))","v":1},1,null,"","","",37737,37737]
[null,"D1320 South Local","EXIT-PK-6207","Local","South","General Recreation",0.5,4090.8192633381404,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":294463.4286232458},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":294463},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1769,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1769=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1769=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1769=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1769=\"y\",1,\"\"))","v":""},1,null,"","",294463,"",294463]
[null,"D1321 South Local","EXIT-PK-6208","Local","South","General Recreation",0.5,700.10304552338903,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":50394.488219498991},1400.2060910467781,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":54646.535948908917},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105041},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1770,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1770=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1770=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1770=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1770=\"y\",1,\"\"))","v":""},1,null,"","",105041,"",105041]
[null,"D1322 East Local","EXIT-PK-6209","Local","East","General Recreation",0.5,696.53908067579448,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38873.989007035576},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":38874},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1771,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1771=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1771=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1771=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1771=\"y\",1,\"\"))","v":""},1,null,38874,"","","",38874]
[null,"D1323 West Local","EXIT-PK-6210","Local","West","Access Recreation Corridor",0.5,47859.876532101182,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1851498.7001622471},95719.753064202363,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4969740.4157411847},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6821239},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1772,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1772=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1772=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1772=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1772=\"y\",1,\"\"))","v":1},1,null,"","","",6821239,6821239]
[null,"D1323 West District","EXIT-PK-6211","District","West","Specialised Outdoor Sport",0.5,127906.33855120389,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":36215864.309736371},255812.67710240779,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":19359111.250532039},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":55574976},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1773,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1773=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1773=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1773=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1773=\"y\",1,\"\"))","v":0.25},1,null,13893744,13893744,13893744,13893744,55574976]
[null,"D1323 West Local","EXIT-PK-6213","Local","West","General Recreation",0.5,4360.6027837404517,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":168693.50635712696},8721.2055674809035,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":452802.33593609359},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":621496},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1774,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1774=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1774=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1774=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1774=\"y\",1,\"\"))","v":1},1,null,"","","",621496,621496]
[null,"D1324 North District","EXIT-PK-6214","District","North","Access Recreation Corridor",0.5,16523.066707595819,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3360733.8146556229},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3360734},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1775,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1775=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1775=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1775=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1775=\"y\",1,\"\"))","v":0.25},1,null,840183.5,840183.5,840183.5,840183.5,3360734]
[null,"D1325 East Local","EXIT-PK-6215","Local","East","General Recreation",0.5,4936.9422437209469,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":275531.7595741718},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":275532},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1776,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1776=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1776=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1776=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1776=\"y\",1,\"\"))","v":""},1,null,275532,"","","",275532]
[null,"D1328 West District","EXIT-PK-6216","District","West","Access Recreation Corridor",0.5,32550.621818837404,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9216501.0455415305},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9216501},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1777,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1777=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1777=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1777=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1777=\"y\",1,\"\"))","v":0.25},1,null,2304125.25,2304125.25,2304125.25,2304125.25,9216501]
[null,"D1328 West Local","EXIT-PK-6217","Local","West","General Recreation",0.5,12830.472326038354,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":496357.37815148849},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":496357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1778,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1778=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1778=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1778=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1778=\"y\",1,\"\"))","v":1},1,null,"","","",496357,496357]
[null,"D1329 West Local","EXIT-PK-6218","Local","West","General Recreation",0.5,664.54636395974205,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":25708.522842588947},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25709},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1779,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1779=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1779=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1779=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1779=\"y\",1,\"\"))","v":1},1,null,"","","",25709,25709]
[null,"D1330 West District","EXIT-PK-6219","District","West","Access Recreation Corridor",0.5,20565.641730076793,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5823030.3421667516},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5823030},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1780,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1780=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1780=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1780=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1780=\"y\",1,\"\"))","v":0.25},1,null,1455757.5,1455757.5,1455757.5,1455757.5,5823030]
[null,"D1330 West Local","EXIT-PK-6221","Local","West","General Recreation",0.5,3896.6946596509902,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":150746.83889821207},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":150747},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1781,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1781=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1781=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1781=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1781=\"y\",1,\"\"))","v":1},1,null,"","","",150747,150747]
[null,"D1332 South Local","EXIT-PK-6223","Local","South","General Recreation",0.5,3158.6938718567485,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":227367.61699884743},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":227368},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1782,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1782=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1782=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1782=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1782=\"y\",1,\"\"))","v":""},1,null,"","",227368,"",227368]
[null,"D1333 West Local","EXIT-PK-6224","Local","West","General Recreation",0.5,2801.9708972840208,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":108396.54947154224},5603.9417945680416,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":290954.95059672778},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":399352},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1783,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1783=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1783=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1783=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1783=\"y\",1,\"\"))","v":1},1,null,"","","",399352,399352]
[null,"D1334 North Local","EXIT-PK-6225","Local","North","General Recreation",0.5,1768.1823879703461,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":102238.06520352354},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":102238},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1784,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1784=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1784=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1784=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1784=\"y\",1,\"\"))","v":""},1,null,"",102238,"","",102238]
[null,"D1335 East Local","EXIT-PK-6226","Local","East","General Recreation",0.5,3981.5925346530266,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":222213.49629431564},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":222213},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1785,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1785=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1785=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1785=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1785=\"y\",1,\"\"))","v":""},1,null,222213,"","","",222213]
[null,"D1336 South Local","EXIT-PK-6227","Local","South","General Recreation",0.5,1854.698829741699,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133504.05904356844},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133504},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1786,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1786=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1786=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1786=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1786=\"y\",1,\"\"))","v":""},1,null,"","",133504,"",133504]
[null,"D1337 North District","EXIT-PK-6228","District","North","Access Recreation Corridor",0.5,15710.768215396905,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3195515.1504307976},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3195515},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1787,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1787=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1787=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1787=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1787=\"y\",1,\"\"))","v":0.25},1,null,798878.75,798878.75,798878.75,798878.75,3195515]
[null,"D1337 North District","EXIT-PK-6229","District","North","General Recreation",0.5,760.92269331821296,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":154769.00693003624},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":154769},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1788,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1788=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1788=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1788=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1788=\"y\",1,\"\"))","v":0.25},1,null,38692.25,38692.25,38692.25,38692.25,154769]
[null,"D1337 North Local","EXIT-PK-6230","Local","North","General Recreation",0.5,515.32815985127547,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29796.787009378411},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29797},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1789,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1789=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1789=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1789=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1789=\"y\",1,\"\"))","v":""},1,null,"",29797,"","",29797]
[null,"D1338 South Local","EXIT-PK-6231","Local","South","General Recreation",0.5,16029.51074541667,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1153828.7050591696},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1153829},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1790,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1790=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1790=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1790=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1790=\"y\",1,\"\"))","v":""},1,null,"","",1153829,"",1153829]
[null,"D1339 East Local","EXIT-PK-6233","Local","East","Access Recreation Corridor",0.5,10055.783578333951,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":561215.34473272716},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":561215},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1791,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1791=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1791=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1791=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1791=\"y\",1,\"\"))","v":""},1,null,561215,"","","",561215]
[null,"D1339 East Local","EXIT-PK-6234","Local","East","General Recreation",0.5,1063.9957844799985,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59381.823040392432},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":59382},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1792,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1792=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1792=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1792=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1792=\"y\",1,\"\"))","v":""},1,null,59382,"","","",59382]
[null,"D1340 West Local","EXIT-PK-6235","Local","West","Access Recreation Corridor",0.5,1200.5171824200679,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46442.994922528138},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46443},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1793,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1793=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1793=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1793=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1793=\"y\",1,\"\"))","v":1},1,null,"","","",46443,46443]
[null,"D1341 South Local","EXIT-PK-6236","Local","South","General Recreation",0.5,2456.9196450904624,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":176852.83459694724},4913.8392901809248,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":191774.83738646453},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":368628},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1794,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1794=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1794=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1794=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1794=\"y\",1,\"\"))","v":""},1,null,"","",368628,"",368628]
[null,"D1342 West District","EXIT-PK-6237","District","West","Access Recreation Corridor",0.5,2396.8050120582739,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":678640.05863047577},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":678640},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1795,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1795=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1795=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1795=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1795=\"y\",1,\"\"))","v":0.25},1,null,169660,169660,169660,169660,678640]
[null,"D1343 East Local","EXIT-PK-6238","Local","East","General Recreation",0.5,2904.987140221343,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":162127.92833530466},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":162128},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1796,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1796=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1796=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1796=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1796=\"y\",1,\"\"))","v":""},1,null,162128,"","","",162128]
[null,"D1343 East Local","EXIT-PK-6239","Local","East","Access Recreation Corridor",0.5,13398.70659412123,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":747784.56413818884},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":747785},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1797,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1797=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1797=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1797=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1797=\"y\",1,\"\"))","v":""},1,null,747785,"","","",747785]
[null,"D1344 West Local","EXIT-PK-6240","Local","West","Access Recreation Corridor",0.5,4287.9121197382356,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":165881.40821425436},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":165881},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1798,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1798=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1798=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1798=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1798=\"y\",1,\"\"))","v":1},1,null,"","","",165881,165881]
[null,"D1345 South Local","EXIT-PK-6241","Local","South","General Recreation",0.5,1043.2344858701556,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":75093.614210827305},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":75094},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1799,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1799=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1799=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1799=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1799=\"y\",1,\"\"))","v":""},1,null,"","",75094,"",75094]
[null,"D1347 South Local","EXIT-PK-6243","Local","South","General Recreation",0.5,2380.65305898934,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":171363.04905838968},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":171363},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1800,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1800=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1800=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1800=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1800=\"y\",1,\"\"))","v":""},1,null,"","",171363,"",171363]
[null,"D1348 South Local","EXIT-PK-6244","Local","South","General Recreation",0.5,2418.9969191794057,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174123.09877249112},4837.9938383588114,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":188814.77940924215},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":362938},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1801,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1801=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1801=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1801=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1801=\"y\",1,\"\"))","v":""},1,null,"","",362938,"",362938]
[null,"D1348 South Local","EXIT-PK-6246","Local","South","General Outdoor Sport",0.5,8215.7432290575143,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":591381.76589654002},16431.486458115029,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":641279.7524370969},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1232662},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1802,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1802=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1802=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1802=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1802=\"y\",1,\"\"))","v":""},1,null,"","",1232662,"",1232662]
[null,"D1348 South District","EXIT-PK-6247","District","South","Access Recreation Corridor",0.5,11320.874720677884,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2563493.1339219403},22641.749441355769,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3173138.4063025485},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5736632},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1803,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1803=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1803=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1803=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1803=\"y\",1,\"\"))","v":0.25},1,null,1434158,1434158,1434158,1434158,5736632]
[null,"D1349 South Local","EXIT-PK-6248","Local","South","Access Recreation Corridor",0.5,4840.7480102558611,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":348444.44705140538},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":348444},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1804,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1804=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1804=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1804=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1804=\"y\",1,\"\"))","v":""},1,null,"","",348444,"",348444]
[null,"D1351 West Local","EXIT-PK-6251","Local","West","General Recreation",0.5,3102.3323863426049,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120016.28079696174},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120016},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1805,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1805=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1805=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1805=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1805=\"y\",1,\"\"))","v":1},1,null,"","","",120016,120016]
[null,"D1351 West Local","EXIT-PK-6252","Local","West","Access Recreation Corridor",0.5,33397.960610357943,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1292027.5842473609},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1292028},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1806,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1806=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1806=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1806=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1806=\"y\",1,\"\"))","v":1},1,null,"","","",1292028,1292028]
[null,"D1351 West Local","EXIT-PK-6253","Local","West","General Recreation",0.5,16173.442477307844,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":625682.92886838492},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":625683},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1807,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1807=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1807=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1807=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1807=\"y\",1,\"\"))","v":1},{"$f":"SUM(U1807:X1807)","v":1},null,{"$f":"IF(U1807=\"\",\"\",(U1807/$Y1807)*$O1807)","v":""},{"$f":"IF(V1807=\"\",\"\",(V1807/$Y1807)*$O1807)","v":""},{"$f":"IF(W1807=\"\",\"\",(W1807/$Y1807)*$O1807)","v":""},{"$f":"IF(X1807=\"\",\"\",(X1807/$Y1807)*$O1807)","v":625683},{"$f":"SUM(AA1807:AD1807)","v":625683}]
[null,"D1352 South Local","EXIT-PK-6254","Local","South","General Recreation",0.5,770.30989678191099,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":55448.084774032912},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":55448},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1808,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1808=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1808=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1808=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1808=\"y\",1,\"\"))","v":""},1,null,"","",55448,"",55448]
[null,"D1353 South District","EXIT-PK-6255","District","South","General Outdoor Sport",0.5,32408.769529120003,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7338625.3462385274},64817.539058240007,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9083883.8721554745},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16422509},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1809,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1809=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1809=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1809=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1809=\"y\",1,\"\"))","v":0.25},1,null,4105627.25,4105627.25,4105627.25,4105627.25,16422509]
[null,"D1354 West Local","EXIT-PK-6256","Local","West","Access Recreation Corridor",0.5,10216.556955255435,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":395235.9114445576},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":395236},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1810,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1810=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1810=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1810=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1810=\"y\",1,\"\"))","v":1},1,null,"","","",395236,395236]
[null,"D1354 West Local","EXIT-PK-6257","Local","West","General Recreation",0.5,2713.7045840229375,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104981.89452228857},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":104982},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1811,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1811=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1811=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1811=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1811=\"y\",1,\"\"))","v":1},1,null,"","","",104982,104982]
[null,"D1354 West Local","EXIT-PK-6258","Local","West","General Recreation",0.5,3072.9240509694755,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":118878.59514746444},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":118879},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1812,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1812=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1812=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1812=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1812=\"y\",1,\"\"))","v":1},1,null,"","","",118879,118879]
[null,"D1355 West Local","EXIT-PK-6259","Local","West","Access Recreation Corridor",0.5,2682.4177402717646,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":103771.53723065155},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":103772},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1813,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1813=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1813=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1813=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1813=\"y\",1,\"\"))","v":1},1,null,"","","",103772,103772]
[null,"D1356 South District","EXIT-PK-6262","District","South","General Recreation",0.5,8284.3535204918498,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1875904.8123704761},16568.7070409837,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2322029.0813081576},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4197934},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1814,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1814=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1814=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1814=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1814=\"y\",1,\"\"))","v":0.25},1,null,1049483.5,1049483.5,1049483.5,1049483.5,4197934]
[null,"D1357 South Local","EXIT-PK-6263","Local","South","General Recreation",0.5,828.89934731130995,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59665.443052032395},1657.7986946226199,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":64699.729947627224},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124365},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1815,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1815=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1815=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1815=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1815=\"y\",1,\"\"))","v":""},1,null,"","",124365,"",124365]
[null,"D1358 South Local","EXIT-PK-6264","Local","South","General Recreation",0.5,1353.6664546419249,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":97438.982215232274},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":97439},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1816,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1816=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1816=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1816=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1816=\"y\",1,\"\"))","v":""},1,null,"","",97439,"",97439]
[null,"D1359 South Local","EXIT-PK-6265","Local","South","General Recreation",0.5,1830.7056877883135,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":131776.99598156629},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":131777},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1817,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1817=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1817=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1817=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1817=\"y\",1,\"\"))","v":""},1,null,"","",131777,"",131777]
[null,"D1360 South Local","EXIT-PK-6266","Local","South","General Recreation",0.5,2295.3704602585976,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":165224.277138248},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":165224},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1818,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1818=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1818=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1818=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1818=\"y\",1,\"\"))","v":""},1,null,"","",165224,"",165224]
[null,"D1362 South District","EXIT-PK-6268","District","South","General Outdoor Sport",0.5,27884.40012379389,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6314129.4312103735},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6314129},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1819,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1819=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1819=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1819=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1819=\"y\",1,\"\"))","v":0.25},1,null,1578532.25,1578532.25,1578532.25,1578532.25,6314129]
[null,"D1363 East Local","EXIT-PK-6269","Local","East","Access Recreation Corridor",0.5,817.75582888967597,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45639.120595866443},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45639},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1820,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1820=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1820=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1820=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1820=\"y\",1,\"\"))","v":""},1,null,45639,"","","",45639]
[null,"D1364 East Local","EXIT-PK-6270","Local","East","Access Recreation Corridor",0.5,717.09012164441651,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40020.946820116566},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":40021},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1821,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1821=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1821=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1821=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1821=\"y\",1,\"\"))","v":""},1,null,40021,"","","",40021]
[null,"D1365 North Local","EXIT-PK-6271","Local","North","General Recreation",0.5,1207.1549884685485,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69798.902681908163},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69799},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1822,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1822=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1822=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1822=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1822=\"y\",1,\"\"))","v":""},1,null,"",69799,"","",69799]
[null,"D1366 North Local","EXIT-PK-6272","Local","North","General Recreation",0.5,2174.777023099512,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":125747.77161195299},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":125748},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1823,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1823=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1823=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1823=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1823=\"y\",1,\"\"))","v":""},1,null,"",125748,"","",125748]
[null,"D1371 South Local","EXIT-PK-6277","Local","South","Access Recreation Corridor",0.5,4444.6599807543707,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":319933.42476085806},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":319933},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1824,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1824=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1824=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1824=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1824=\"y\",1,\"\"))","v":""},1,null,"","",319933,"",319933]
[null,"D1373 North District","EXIT-PK-6278","District","North","Specialised Outdoor Sport",0.5,5283.3620820557953,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1074617.316413281},10566.724164111591,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":816269.51435295935},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1890887},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1825,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1825=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1825=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1825=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1825=\"y\",1,\"\"))","v":0.25},1,null,472721.75,472721.75,472721.75,472721.75,1890887]
[null,"D1378 South Local","EXIT-PK-6285","Local","South","General Recreation",0.5,859.08939155108851,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61838.568620498227},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61839},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1826,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1826=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1826=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1826=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1826=\"y\",1,\"\"))","v":""},1,null,"","",61839,"",61839]
[null,"D1379 South Local","EXIT-PK-6286","Local","South","Access Recreation Corridor",0.5,20700.144486623565,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1490028.0667872455},41400.28897324713,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1615749.5629664313},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3105778},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1827,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1827=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1827=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1827=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1827=\"y\",1,\"\"))","v":""},1,null,"","",3105778,"",3105778]
[null,"D1380 East Local","EXIT-PK-6287","Local","East","Access Recreation Corridor",0.5,8044.9425203920446,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":448989.89270857355},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":448990},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1828,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1828=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1828=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1828=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1828=\"y\",1,\"\"))","v":""},1,null,448990,"","","",448990]
[null,"D1381 South Local","EXIT-PK-6288","Local","South","General Recreation",0.5,10807.432632792896,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":777935.53388865443},21614.865265585791,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":843574.04193522816},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1621510},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1829,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1829=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1829=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1829=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1829=\"y\",1,\"\"))","v":""},1,null,"","",1621510,"",1621510]
[null,"D1381 South District","EXIT-PK-6289","District","South","Access Recreation Corridor",0.5,45417.334648214659,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10284278.238595488},90834.669296429318,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":12730066.575236851},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":23014345},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1830,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1830=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1830=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1830=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1830=\"y\",1,\"\"))","v":0.25},1,null,5753586.25,5753586.25,5753586.25,5753586.25,23014345]
[null,"D1381 South District","EXIT-PK-6290","District","South","General Recreation",0.5,7367.6537640577199,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1668327.7841400909},14735.30752811544,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2065086.4619471026},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3733414},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1831,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1831=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1831=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1831=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1831=\"y\",1,\"\"))","v":0.25},1,null,933353.5,933353.5,933353.5,933353.5,3733414]
[null,"D1383 South Local","EXIT-PK-6291","Local","South","General Recreation",0.5,1282.217731098902,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92295.993793870206},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":92296},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1832,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1832=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1832=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1832=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1832=\"y\",1,\"\"))","v":""},1,null,"","",92296,"",92296]
[null,"D1384 South Local","EXIT-PK-6292","Local","South","General Recreation",0.5,3569.0576098042393,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":256906.22662201256},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":256906},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1833,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1833=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1833=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1833=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1833=\"y\",1,\"\"))","v":""},1,null,"","",256906,"",256906]
[null,"D1386 North Local","EXIT-PK-6293","Local","North","General Recreation",0.5,3710.576743765434,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":214549.23974626238},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":214549},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1834,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1834=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1834=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1834=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1834=\"y\",1,\"\"))","v":""},1,null,"",214549,"","",214549]
[null,"D1387 South Local","EXIT-PK-6294","Local","South","General Recreation",0.5,3304.4648744124397,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":237860.4367601806},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":237860},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1835,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1835=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1835=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1835=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1835=\"y\",1,\"\"))","v":""},1,null,"","",237860,"",237860]
[null,"D1389 West Local","EXIT-PK-6296","Local","West","General Recreation",0.5,667.22087004933849,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":25811.988311103945},1334.441740098677,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":69283.808575772287},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":95096},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1836,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1836=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1836=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1836=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1836=\"y\",1,\"\"))","v":1},1,null,"","","",95096,95096]
[null,"D1390 West Local","EXIT-PK-6297","Local","West","Specialised Outdoor Sport",0.5,14813.43533505005,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":573069.93362982129},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":573070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1837,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1837=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1837=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1837=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1837=\"y\",1,\"\"))","v":1},1,null,"","","",573070,573070]
[null,"D1392 East Local","EXIT-PK-6299","Local","East","General Recreation",0.5,683.98286052903904,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38173.223784384587},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":38173},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1838,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1838=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1838=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1838=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1838=\"y\",1,\"\"))","v":""},1,null,38173,"","","",38173]
[null,"D1394 North Local","EXIT-PK-6301","Local","North","Access Recreation Corridor",0.5,8798.5457365939146,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":508740.66998633568},17597.091473187829,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1501591.964576557},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2010333},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1839,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1839=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1839=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1839=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1839=\"y\",1,\"\"))","v":""},1,null,"",2010333,"","",2010333]
[null,"D1394 North Local","EXIT-PK-6302","Local","North","Access Recreation Corridor",0.5,1231.6309406683195,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71214.126594295914},2463.2618813366389,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":210194.63661359061},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":281409},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1840,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1840=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1840=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1840=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1840=\"y\",1,\"\"))","v":""},1,null,"",281409,"","",281409]
[null,"D1394 North District","EXIT-PK-6303","District","North","General Recreation",0.5,52453.231151434898,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10668803.239627222},104906.4623028698,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8103925.6543941563},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18772729},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1841,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1841=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1841=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1841=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1841=\"y\",1,\"\"))","v":0.25},1,null,4693182.25,4693182.25,4693182.25,4693182.25,18772729]
[null,"D1398 East Metropolitan","EXIT-PK-6305","Metropolitan","East","Access Recreation Corridor",0.5,4785.9249243854565,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":974090.33156703704},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":974090},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1842,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1842=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1842=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1842=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1842=\"y\",1,\"\"))","v":0.25},1,null,243522.5,243522.5,243522.5,243522.5,974090]
[null,"D1399 South District","EXIT-PK-6306","District","South","Access Recreation Corridor",0.5,105625.98299727865,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23917894.054839067},211251.96599455731,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":29606004.096126541},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":53523898},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1843,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1843=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1843=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1843=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1843=\"y\",1,\"\"))","v":0.25},1,null,13380974.5,13380974.5,13380974.5,13380974.5,53523898]
[null,"D1399 South District","EXIT-PK-6307","District","South","Access Recreation Corridor",0.5,66681.1660816644,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15099249.451107761},133362.3321633288,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":18690125.479817905},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33789375},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1844,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1844=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1844=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1844=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1844=\"y\",1,\"\"))","v":0.25},1,null,8447343.75,8447343.75,8447343.75,8447343.75,33789375]
[null,"D1399 South Local","EXIT-PK-6308","Local","South","General Recreation",0.5,1061.9074287134924,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":76437.721202160887},2123.8148574269849,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":82887.173322068702},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":159325},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1845,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1845=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1845=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1845=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1845=\"y\",1,\"\"))","v":""},1,null,"","",159325,"",159325]
[null,"D1399 South Local","EXIT-PK-6309","Local","South","General Recreation",0.5,1178.2266591973785,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84810.557355071956},2356.4533183947569,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":91966.469649704435},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":176777},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1846,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1846=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1846=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1846=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1846=\"y\",1,\"\"))","v":""},1,null,"","",176777,"",176777]
[null,"D1400 West Local","EXIT-PK-6311","Local","West","Access Recreation Corridor",0.5,394.13845928925156,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15247.570573412051},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15248},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1847,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1847=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1847=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1847=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1847=\"y\",1,\"\"))","v":1},1,null,"","","",15248,15248]
[null,"D1400 West Local","EXIT-PK-6312","Local","West","General Recreation",0.5,768.65119801625349,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29735.903999892053},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29736},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1848,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1848=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1848=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1848=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1848=\"y\",1,\"\"))","v":1},1,null,"","","",29736,29736]
[null,"D1402 South Local","EXIT-PK-6314","Local","South","General Recreation",0.5,1173.6794759044194,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84483.244145460631},2347.3589518088388,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":91611.539304987542},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":176095},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1849,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1849=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1849=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1849=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1849=\"y\",1,\"\"))","v":""},1,null,"","",176095,"",176095]
[null,"D1403 West Local","EXIT-PK-6315","Local","West","General Recreation",0.5,6075.3643354774349,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":235030.46779913417},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":235030},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1850,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1850=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1850=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1850=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1850=\"y\",1,\"\"))","v":1},1,null,"","","",235030,235030]
[null,"D1405 North Local","EXIT-PK-6317","Local","North","General Recreation",0.5,1503.3890230780371,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86927.449347658388},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86927},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1851,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1851=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1851=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1851=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1851=\"y\",1,\"\"))","v":""},1,null,"",86927,"","",86927]
[null,"D1405 North Local","EXIT-PK-6318","Local","North","General Recreation",0.5,641.18261869697994,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37073.817058518965},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":37074},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1852,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1852=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1852=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1852=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1852=\"y\",1,\"\"))","v":""},1,null,"",37074,"","",37074]
[null,"D1408 North Local","EXIT-PK-6321","Local","North","General Recreation",0.5,619.96252286988499,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":35846.850001525556},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":35847},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1853,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1853=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1853=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1853=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1853=\"y\",1,\"\"))","v":""},1,null,"",35847,"","",35847]
[null,"D1409 East Metropolitan","EXIT-PK-6322","Metropolitan","East","Access Recreation Corridor",0.5,2625.0962566211679,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":534291.89203920634},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":534292},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1854,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1854=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1854=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1854=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1854=\"y\",1,\"\"))","v":0.25},1,null,133573,133573,133573,133573,534292]
[null,"D1412 East Metropolitan","EXIT-PK-6325","Metropolitan","East","General Recreation",0.5,4850.4064954206679,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":987214.41435187461},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":987214},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1855,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1855=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1855=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1855=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1855=\"y\",1,\"\"))","v":0.25},1,null,246803.5,246803.5,246803.5,246803.5,987214]
[null,"D1412 East Metropolitan","EXIT-PK-6327","Metropolitan","East","Access Recreation Corridor",0.5,3491.81436468741,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":710697.02638631675},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":710697},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1856,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1856=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1856=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1856=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1856=\"y\",1,\"\"))","v":0.25},1,null,177674.25,177674.25,177674.25,177674.25,710697]
[null,"D1413 South Metropolitan","EXIT-PK-6328","Metropolitan","South","Access Recreation Corridor",0.5,1425.278848224214,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":256255.43115864537},0,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":256255},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1857,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1857=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1857=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1857=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1857=\"y\",1,\"\"))","v":0.25},1,null,64063.75,64063.75,64063.75,64063.75,256255]
[null,"D1414 West District","EXIT-PK-6330","District","West","Access Recreation Corridor",0.5,40206.341919110862,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11384169.383837618},80412.683838221725,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6085382.9060035339},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17469552},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1858,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1858=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1858=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1858=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1858=\"y\",1,\"\"))","v":0.25},1,null,4367388,4367388,4367388,4367388,17469552]
[null,"D1414 West Local","EXIT-PK-6331","Local","West","General Recreation",0.5,2042.0400653059876,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":78998.000006484275},4084.0801306119752,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":212044.19606697198},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":291042},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1859,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1859=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1859=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1859=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1859=\"y\",1,\"\"))","v":1},1,null,"","","",291042,291042]
[null,"D1416 West Local","EXIT-PK-6333","Local","West","Access Recreation Corridor",0.5,14771.81364731177,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":571459.76439559238},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":571460},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1860,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1860=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1860=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1860=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1860=\"y\",1,\"\"))","v":1},1,null,"","","",571460,571460]
[null,"D1417 East Local","EXIT-PK-6334","Local","East","General Recreation",0.5,2950.5421064689403,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":164670.36034846152},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":164670},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1861,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1861=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1861=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1861=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1861=\"y\",1,\"\"))","v":""},1,null,164670,"","","",164670]
[null,"D1418 South Local","EXIT-PK-6335","Local","South","Access Recreation Corridor",0.5,1222.68200708635,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":88010.521302964349},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":88011},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1862,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1862=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1862=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1862=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1862=\"y\",1,\"\"))","v":""},1,null,"","",88011,"",88011]
[null,"D1418 South Local","EXIT-PK-6337","Local","South","Access Recreation Corridor",0.5,13570.154819543435,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":976800.50324450806},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":976801},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1863,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1863=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1863=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1863=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1863=\"y\",1,\"\"))","v":""},1,null,"","",976801,"",976801]
[null,"D1418 South District","EXIT-PK-6339","District","South","General Outdoor Sport",0.5,30941.865955874218,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7006460.4445924852},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7006460},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1864,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1864=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1864=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1864=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1864=\"y\",1,\"\"))","v":0.25},1,null,1751615,1751615,1751615,1751615,7006460]
[null,"D1418 South Local","EXIT-PK-6340","Local","South","Access Recreation Corridor",0.5,4601.7749765801082,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":331242.80251156836},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":331243},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1865,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1865=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1865=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1865=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1865=\"y\",1,\"\"))","v":""},1,null,"","",331243,"",331243]
[null,"D1419 East Local","EXIT-PK-6341","Local","East","General Recreation",0.5,366.93600288131836,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20478.773608014217},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20479},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1866,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1866=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1866=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1866=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1866=\"y\",1,\"\"))","v":""},1,null,20479,"","","",20479]
[null,"D1419 East Local","EXIT-PK-6342","Local","East","Access Recreation Corridor",0.5,2575.2752412808095,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":143726.63960579413},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":143727},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1867,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1867=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1867=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1867=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1867=\"y\",1,\"\"))","v":""},1,null,143727,"","","",143727]
[null,"D1420 West Local","EXIT-PK-6343","Local","West","Access Recreation Corridor",0.5,25241.612708116529,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":976492.55504723347},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":976493},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1868,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1868=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1868=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1868=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1868=\"y\",1,\"\"))","v":1},1,null,"","","",976493,976493]
[null,"D1422 South Local","EXIT-PK-6346","Local","South","General Recreation",0.5,14245.58810355101,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1025419.2242908231},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1025419},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1869,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1869=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1869=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1869=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1869=\"y\",1,\"\"))","v":""},1,null,"","",1025419,"",1025419]
[null,"D1423 West Local","EXIT-PK-6347","Local","West","General Recreation",0.5,3614.3686563588162,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139824.82517828839},7228.7373127176324,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":375313.83886555897},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":515139},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1870,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1870=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1870=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1870=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1870=\"y\",1,\"\"))","v":1},1,null,"","","",515139,515139]
[null,"D1424 West Local","EXIT-PK-6348","Local","West","Access Recreation Corridor",0.5,69040.926632675197,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2670905.0499253999},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2670905},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1871,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1871=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1871=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1871=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1871=\"y\",1,\"\"))","v":1},{"$f":"SUM(U1871:X1871)","v":1},null,{"$f":"IF(U1871=\"\",\"\",(U1871/$Y1871)*$O1871)","v":""},{"$f":"IF(V1871=\"\",\"\",(V1871/$Y1871)*$O1871)","v":""},{"$f":"IF(W1871=\"\",\"\",(W1871/$Y1871)*$O1871)","v":""},{"$f":"IF(X1871=\"\",\"\",(X1871/$Y1871)*$O1871)","v":2670905},{"$f":"SUM(AA1871:AD1871)","v":2670905}]
[null,"D1425 West Local","EXIT-PK-6349","Local","West","Access Recreation Corridor",0.5,3452.7863402547814,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133573.88033861329},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1872,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1872=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1872=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1872=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1872=\"y\",1,\"\"))","v":1},1,null,"","","",133574,133574]
[null,"D1426 South Local","EXIT-PK-6351","Local","South","General Recreation",0.5,13201.375131518966,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":950255.17714919569},26402.750263037931,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1030433.1988161341},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1980688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1873,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1873=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1873=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1873=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1873=\"y\",1,\"\"))","v":""},1,null,"","",1980688,"",1980688]
[null,"D1427 West Local","EXIT-PK-6352","Local","West","Access Recreation Corridor",0.5,5725.1595778502997,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":221482.50862079469},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":221483},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1874,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1874=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1874=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1874=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1874=\"y\",1,\"\"))","v":1},1,null,"","","",221483,221483]
[null,"D1428 South District","EXIT-PK-6353","District","South","Access Recreation Corridor",0.5,36935.033640397662,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8363550.2975220438},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8363550},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1875,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1875=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1875=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1875=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1875=\"y\",1,\"\"))","v":0.25},1,null,2090887.5,2090887.5,2090887.5,2090887.5,8363550]
[null,"D1428 South Local","EXIT-PK-6354","Local","South","General Recreation",0.5,17954.01085950145,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1292357.1673302709},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1292357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1876,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1876=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1876=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1876=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1876=\"y\",1,\"\"))","v":""},1,null,"","",1292357,"",1292357]
[null,"D1430 West Local","EXIT-PK-6359","Local","West","General Recreation",0.5,5181.9533824885903,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":200468.13003254868},10363.906764977181,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":538090.88162120373},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":738559},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1877,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1877=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1877=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1877=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1877=\"y\",1,\"\"))","v":1},1,null,"","","",738559,738559]
[null,"D1433 East Local","EXIT-PK-6362","Local","East","Access Recreation Corridor",0.5,236.04305574382181,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13173.611371912917},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13174},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1878,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1878=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1878=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1878=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1878=\"y\",1,\"\"))","v":""},1,null,13174,"","","",13174]
[null,"D1434 South Local","EXIT-PK-6363","Local","South","Access Recreation Corridor",0.5,2668.7568203950959,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":192101.198539373},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":192101},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1879,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1879=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1879=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1879=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1879=\"y\",1,\"\"))","v":""},1,null,"","",192101,"",192101]
[null,"D1435 South Local","EXIT-PK-6364","Local","South","General Recreation",0.5,3953.1698745574386,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":284555.21504570812},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":284555},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1880,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1880=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1880=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1880=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1880=\"y\",1,\"\"))","v":""},1,null,"","",284555,"",284555]
[null,"D1436 South Local","EXIT-PK-6365","Local","South","General Outdoor Sport",0.5,4060.4884355272957,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":292280.16923796688},8120.9768710545914,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":316941.38267358579},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":609222},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1881,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1881=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1881=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1881=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1881=\"y\",1,\"\"))","v":""},1,null,"","",609222,"",609222]
[null,"D1436 South Local","EXIT-PK-6366","Local","South","Access Recreation Corridor",0.5,8264.8742250830055,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":594918.29015000595},16529.748450166011,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":645114.67182172195},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1240033},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1882,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1882=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1882=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1882=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1882=\"y\",1,\"\"))","v":""},1,null,"","",1240033,"",1240033]
[null,"D1437 North Local","EXIT-PK-6367","Local","North","General Recreation",0.5,20580.003783894859,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1189956.2980953585},41160.007567789718,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3512258.6434169873},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4702215},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1883,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1883=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1883=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1883=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1883=\"y\",1,\"\"))","v":""},1,null,"",4702215,"","",4702215]
[null,"D1438 South Local","EXIT-PK-6368","Local","South","General Recreation",0.5,3525.5887672537301,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":253777.27283751755},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":253777},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1884,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1884=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1884=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1884=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1884=\"y\",1,\"\"))","v":""},1,null,"","",253777,"",253777]
[null,"D1441 East Local","EXIT-PK-6371","Local","East","Access Recreation Corridor",0.5,8809.1694422694454,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":491641.55402112898},17618.338884538891,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1165025.3900942451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1656667},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1885,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1885=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1885=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1885=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1885=\"y\",1,\"\"))","v":""},1,null,1656667,"","","",1656667]
[null,"D1443 East Local","EXIT-PK-6372","Local","East","General Recreation",0.5,21061.814102314849,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1175464.166471811},42123.628204629698,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2785455.3543836009},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3960920},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1886,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1886=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1886=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1886=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1886=\"y\",1,\"\"))","v":""},1,null,3960920,"","","",3960920]
[null,"D1444 North Metropolitan","EXIT-PK-6374","Metropolitan","North","Access Recreation Corridor",0.5,2715.1355756072021,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":321603.68461793405},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":321604},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1887,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1887=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1887=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1887=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1887=\"y\",1,\"\"))","v":0.25},1,null,80401,80401,80401,80401,321604]
[null,"D1448 East Local","EXIT-PK-6378","Local","East","General Recreation",0.5,2047.6473433578969,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":114279.61836506137},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":114280},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1888,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1888=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1888=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1888=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1888=\"y\",1,\"\"))","v":""},1,null,114280,"","","",114280]
[null,"D1449 South Local","EXIT-PK-6379","Local","South","General Recreation",0.5,2685.4156955702229,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193300.329858871},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":193300},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1889,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1889=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1889=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1889=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1889=\"y\",1,\"\"))","v":""},1,null,"","",193300,"",193300]
[null,"D1450 East Local","EXIT-PK-6380","Local","East","General Recreation",0.5,2153.2873659000893,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120175.40969815331},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120175},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1890,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1890=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1890=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1890=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1890=\"y\",1,\"\"))","v":""},1,null,120175,"","","",120175]
[null,"D1451 South Local","EXIT-PK-6381","Local","South","General Recreation",0.5,6353.7077749035552,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":457349.60540436528},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":457350},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1891,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1891=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1891=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1891=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1891=\"y\",1,\"\"))","v":""},1,null,"","",457350,"",457350]
[null,"D1452 East Local","EXIT-PK-6382","Local","East","Access Recreation Corridor",0.5,19396.804080651971,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1082539.6155393224},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1082540},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1892,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1892=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1892=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1892=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1892=\"y\",1,\"\"))","v":""},1,null,1082540,"","","",1082540]
[null,"D1452 East District","EXIT-PK-6383","District","East","General Recreation",0.5,4694.9316753998901,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":694657.76419356826},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":694658},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1893,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1893=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1893=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1893=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1893=\"y\",1,\"\"))","v":0.25},1,null,173664.5,173664.5,173664.5,173664.5,694658]
[null,"D1453 South Local","EXIT-PK-6384","Local","South","General Recreation",0.5,5274.7965443345402,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":379687.92453259003},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":379688},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1894,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1894=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1894=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1894=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1894=\"y\",1,\"\"))","v":""},1,null,"","",379688,"",379688]
[null,"D1454 East Local","EXIT-PK-6385","Local","East","General Recreation",0.5,1057.2316285179149,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59004.314108292325},2114.4632570358299,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":139820.41082374082},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":198825},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1895,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1895=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1895=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1895=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1895=\"y\",1,\"\"))","v":""},1,null,198825,"","","",198825]
[null,"D1455 South Local","EXIT-PK-6386","Local","South","General Recreation",0.5,2687.1687120576335,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193426.51466736209},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":193427},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1896,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1896=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1896=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1896=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1896=\"y\",1,\"\"))","v":""},1,null,"","",193427,"",193427]
[null,"D1456 North Local","EXIT-PK-6387","Local","North","General Recreation",0.5,8436.9086532729107,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":487830.45396103896},16873.817306545821,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1439873.658544549},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1927704},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1897,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1897=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1897=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1897=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1897=\"y\",1,\"\"))","v":""},1,null,"",1927704,"","",1927704]
[null,"D1457 West District","EXIT-PK-6388","District","West","Access Recreation Corridor",0.5,4224.3360002438976,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1196093.80673752},8448.6720004877952,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":639369.33473872324},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1835463},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1898,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1898=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1898=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1898=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1898=\"y\",1,\"\"))","v":0.25},1,null,458865.75,458865.75,458865.75,458865.75,1835463]
[null,"D1459 East Local","EXIT-PK-6389","Local","East","General Outdoor Sport",0.5,593.91582062686598,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33146.563807666091},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33147},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1899,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1899=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1899=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1899=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1899=\"y\",1,\"\"))","v":""},1,null,33147,"","","",33147]
[null,"D1459 East Local","EXIT-PK-6390","Local","East","General Recreation",0.5,593.91522650014747,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33146.530649332031},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33147},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1900,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1900=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1900=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1900=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1900=\"y\",1,\"\"))","v":""},1,null,33147,"","","",33147]
[null,"D1460 East Local","EXIT-PK-6391","Local","East","General Recreation",0.5,1541.3636143247295,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86023.819569419909},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86024},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1901,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1901=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1901=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1901=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1901=\"y\",1,\"\"))","v":""},1,null,86024,"","","",86024]
[null,"D1461 North Local","EXIT-PK-6392","Local","North","General Recreation",0.5,8356.9465662606053,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":483206.96651913656},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":483207},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1902,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1902=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1902=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1902=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1902=\"y\",1,\"\"))","v":""},1,null,"",483207,"","",483207]
[null,"D1461 North Local","EXIT-PK-6393","Local","North","Access Recreation Corridor",0.5,28949.754464281519,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1673903.6112347301},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1673904},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1903,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1903=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1903=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1903=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1903=\"y\",1,\"\"))","v":""},1,null,"",1673904,"","",1673904]
[null,"D1461 North Local","EXIT-PK-6394","Local","North","General Recreation",0.5,1471.8422469831364,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":85103.383361426269},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":85103},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1904,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1904=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1904=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1904=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1904=\"y\",1,\"\"))","v":""},1,null,"",85103,"","",85103]
[null,"D1461 North District","EXIT-PK-6395","District","North","Access Recreation Corridor",0.5,29294.370420225885,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5958372.1952197812},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5958372},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1905,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1905=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1905=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1905=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1905=\"y\",1,\"\"))","v":0.25},1,null,1489593,1489593,1489593,1489593,5958372]
[null,"D1461 North Local","EXIT-PK-6396","Local","North","Access Recreation Corridor",0.5,5551.2517611195899,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":320978.90091869741},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":320979},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1906,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1906=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1906=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1906=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1906=\"y\",1,\"\"))","v":""},1,null,"",320979,"","",320979]
[null,"D1463 South Local","EXIT-PK-6397","Local","South","General Recreation",0.5,14511.55186083373,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1044563.7024057235},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1044564},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1907,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1907=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1907=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1907=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1907=\"y\",1,\"\"))","v":""},1,null,"","",1044564,"",1044564]
[null,"D1464 South Local","EXIT-PK-6398","Local","South","General Recreation",0.5,3378.9476166615786,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":243221.81848938606},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":243222},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1908,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1908=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1908=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1908=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1908=\"y\",1,\"\"))","v":""},1,null,"","",243222,"",243222]
[null,"D1465 South Local","EXIT-PK-6399","Local","South","General Recreation",0.5,7653.6714700446346,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":550922.98083738924},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":550923},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1909,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1909=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1909=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1909=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1909=\"y\",1,\"\"))","v":""},1,null,"","",550923,"",550923]
[null,"D1468 South Local","EXIT-PK-6401","Local","South","Access Recreation Corridor",0.5,2390.3745479854897,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":172062.81670805931},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":172063},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1910,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1910=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1910=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1910=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1910=\"y\",1,\"\"))","v":""},1,null,"","",172063,"",172063]
[null,"D1470 North Local","EXIT-PK-6403","Local","North","General Recreation",0.5,39470.748778245616,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2282237.9719856423},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2282238},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1911,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1911=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1911=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1911=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1911=\"y\",1,\"\"))","v":""},1,null,"",2282238,"","",2282238]
[null,"D1471 South Local","EXIT-PK-6404","Local","South","Access Recreation Corridor",0.5,1169.3912323924189,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84174.569817403259},2338.7824647848379,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":91276.820502184695},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":175451},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1912,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1912=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1912=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1912=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1912=\"y\",1,\"\"))","v":""},1,null,"","",175451,"",175451]
[null,"D1472 South Local","EXIT-PK-6405","Local","South","General Recreation",0.5,5091.7813538063101,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":366514.21114562813},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":366514},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1913,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1913=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1913=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1913=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1913=\"y\",1,\"\"))","v":""},1,null,"","",366514,"",366514]
[null,"D1473 West Local","EXIT-PK-6406","Local","West","Access Recreation Corridor",0.5,10402.950902797855,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":402446.71466009499},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":402447},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1914,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1914=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1914=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1914=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1914=\"y\",1,\"\"))","v":1},1,null,"","","",402447,402447]
[null,"D1474 West Local","EXIT-PK-6407","Local","West","General Recreation",0.5,6633.2360462876104,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":256612.19391849701},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":256612},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1915,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1915=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1915=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1915=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1915=\"y\",1,\"\"))","v":1},1,null,"","","",256612,256612]
[null,"D1477 South Local","EXIT-PK-6409","Local","South","General Recreation",0.5,710.22631174357696,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51123.176408385138},1420.4526234871539,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":55436.707388612209},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":106560},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1916,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1916=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1916=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1916=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1916=\"y\",1,\"\"))","v":""},1,null,"","",106560,"",106560]
[null,"D1483 South District","EXIT-PK-6414","District","South","Access Recreation Corridor",0.5,5194.6860826174052,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1176282.0836932817},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1176282},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1917,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1917=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1917=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1917=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1917=\"y\",1,\"\"))","v":0.25},1,null,294070.5,294070.5,294070.5,294070.5,1176282]
[null,"D1484 South Local","EXIT-PK-6416","Local","South","General Recreation",0.5,6535.2674072969203,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":470418.54549009778},13070.534814593841,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":510110.22961855255},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":980529},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1918,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1918=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1918=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1918=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1918=\"y\",1,\"\"))","v":""},1,null,"","",980529,"",980529]
[null,"D1485 South Local","EXIT-PK-6417","Local","South","Access Recreation Corridor",0.5,6973.7243236678451,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":501979.34507252759},13947.44864733569,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":544333.97967323079},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1046313},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1919,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1919=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1919=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1919=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1919=\"y\",1,\"\"))","v":""},1,null,"","",1046313,"",1046313]
[null,"D1486 North Local","EXIT-PK-6418","Local","North","General Recreation",0.5,949.84849640090351,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54921.185263006366},1899.696992801807,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":162104.61506481451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":217026},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1920,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1920=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1920=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1920=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1920=\"y\",1,\"\"))","v":""},1,null,"",217026,"","",217026]
[null,"D1487 South Local","EXIT-PK-6419","Local","South","General Recreation",0.5,517.180333193553,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37227.43155472869},1034.360666387106,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":40368.505537355224},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77596},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1921,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1921=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1921=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1921=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1921=\"y\",1,\"\"))","v":""},1,null,"","",77596,"",77596]
[null,"D1489 East Local","EXIT-PK-6420","Local","East","Access Recreation Corridor",0.5,33.089007889800364,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1846.7043194673588},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1847},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1922,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1922=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1922=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1922=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1922=\"y\",1,\"\"))","v":""},1,null,1847,"","","",1847]
[null,"D1490 South Local","EXIT-PK-6421","Local","South","General Outdoor Sport",0.5,1016.0186843482555,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":73134.579183127527},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":73135},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1923,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1923=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1923=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1923=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1923=\"y\",1,\"\"))","v":""},1,null,"","",73135,"",73135]
[null,"D1490 South Local","EXIT-PK-6422","Local","South","General Recreation",0.5,3195.1151267647128,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":229989.27464358261},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":229989},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1924,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1924=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1924=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1924=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1924=\"y\",1,\"\"))","v":""},1,null,"","",229989,"",229989]
[null,"D1491 West Local","EXIT-PK-6423","Local","West","General Recreation",0.5,3302.9613756424865,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":127777.77831470905},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":127778},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1925,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1925=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1925=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1925=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1925=\"y\",1,\"\"))","v":1},1,null,"","","",127778,127778]
[null,"D1493 South Local","EXIT-PK-6425","Local","South","General Recreation",0.5,1692.449485373141,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121825.10303032886},3384.898970746282,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":132104.12700749488},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":253929},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1926,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1926=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1926=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1926=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1926=\"y\",1,\"\"))","v":""},1,null,"","",253929,"",253929]
[null,"D1494 East District","EXIT-PK-6426","District","East","Access Recreation Corridor",0.5,2710.8297756874094,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":401091.87551232585},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":401092},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1927,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1927=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1927=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1927=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1927=\"y\",1,\"\"))","v":0.25},1,null,100273,100273,100273,100273,401092]
[null,"D1497 East Metropolitan","EXIT-PK-6427","Metropolitan","East","Access Recreation Corridor",0.5,9910.9491703485546,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2017198.3296893295},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2017198},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1928,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1928=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1928=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1928=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1928=\"y\",1,\"\"))","v":0.25},1,null,504299.5,504299.5,504299.5,504299.5,2017198]
[null,"D1508 South Local","EXIT-PK-6434","Local","South","Access Recreation Corridor",0.5,635.24768839123453,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45726.100398782721},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45726},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1929,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1929=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1929=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1929=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1929=\"y\",1,\"\"))","v":""},1,null,"","",45726,"",45726]
[null,"D1509 South Local","EXIT-PK-6435","Local","South","Access Recreation Corridor",0.5,38836.263897588899,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2795493.6862376695},77672.527795177797,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3031364.1752755446},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5826858},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1930,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1930=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1930=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1930=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1930=\"y\",1,\"\"))","v":""},1,null,"","",5826858,"",5826858]
[null,"D1512 North Local","EXIT-PK-6438","Local","North","Access Recreation Corridor",0.5,14709.573130533439,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":850522.15601001505},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":850522},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1931,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1931=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1931=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1931=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1931=\"y\",1,\"\"))","v":""},1,null,"",850522,"","",850522]
[null,"D1515 West Local","EXIT-PK-6441","Local","West","General Recreation",0.5,1567.7585588646316,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":60650.029716628407},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":60650},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1932,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1932=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1932=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1932=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1932=\"y\",1,\"\"))","v":1},1,null,"","","",60650,60650]
[null,"D1515 West Local","EXIT-PK-6442","Local","West","Access Recreation Corridor",0.5,5159.2609092033954,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199590.25303337121},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":199590},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1933,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1933=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1933=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1933=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1933=\"y\",1,\"\"))","v":1},1,null,"","","",199590,199590]
[null,"D1515 West Local","EXIT-PK-6443","Local","West","Access Recreation Corridor",0.5,20028.586871617696,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":774822.36156656395},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":774822},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1934,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1934=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1934=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1934=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1934=\"y\",1,\"\"))","v":1},1,null,"","","",774822,774822]
[null,"D1516 West Local","EXIT-PK-6444","Local","West","Access Recreation Corridor",0.5,1232.7878343335344,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47691.41164234763},2465.5756686670688,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":128011.93751956463},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":175703},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1935,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1935=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1935=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1935=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1935=\"y\",1,\"\"))","v":1},{"$f":"SUM(U1935:X1935)","v":1},null,{"$f":"IF(U1935=\"\",\"\",(U1935/$Y1935)*$O1935)","v":""},{"$f":"IF(V1935=\"\",\"\",(V1935/$Y1935)*$O1935)","v":""},{"$f":"IF(W1935=\"\",\"\",(W1935/$Y1935)*$O1935)","v":""},{"$f":"IF(X1935=\"\",\"\",(X1935/$Y1935)*$O1935)","v":175703},{"$f":"SUM(AA1935:AD1935)","v":175703}]
[null,"D1517 East Local","EXIT-PK-6445","Local","East","General Recreation",0.5,522.25654918727605,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29147.245165714114},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29147},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1936,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1936=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1936=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1936=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1936=\"y\",1,\"\"))","v":""},1,null,29147,"","","",29147]
[null,"D1518 West Local","EXIT-PK-6446","Local","West","General Recreation",0.5,4319.6097546458777,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":167107.65729975613},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":167108},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1937,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1937=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1937=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1937=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1937=\"y\",1,\"\"))","v":1},1,null,"","","",167108,167108]
[null,"D1519 East District","EXIT-PK-6447","District","East","Access Recreation Corridor",0.5,3889.3092631211925,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":575458.61447429517},7778.6185262423851,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1223282.8116212282},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1798741},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1938,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1938=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1938=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1938=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1938=\"y\",1,\"\"))","v":0.25},1,null,449685.25,449685.25,449685.25,449685.25,1798741]
[null,"D1519 East District","EXIT-PK-6448","District","East","Access Recreation Corridor",0.5,3001.4265076407651,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":444088.30017988652},6002.8530152815301,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":944021.98661743978},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1388110},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1939,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1939=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1939=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1939=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1939=\"y\",1,\"\"))","v":0.25},1,null,347027.5,347027.5,347027.5,347027.5,1388110]
[null,"D1521 South District","EXIT-PK-6450","District","South","General Recreation",0.5,33125.359175322897,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7500889.5425311858},66250.718350645795,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9284737.4443420768},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16785627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1940,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1940=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1940=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1940=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1940=\"y\",1,\"\"))","v":0.25},1,null,4196406.75,4196406.75,4196406.75,4196406.75,16785627]
[null,"D1522 South Local","EXIT-PK-6452","Local","South","Access Recreation Corridor",0.5,14401.1919928883,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1036619.8302848364},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1036620},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1941,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1941=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1941=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1941=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1941=\"y\",1,\"\"))","v":""},1,null,"","",1036620,"",1036620]
[null,"D1522 South Local","EXIT-PK-6453","Local","South","General Recreation",0.5,8346.0143534813906,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":600758.8807185617},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":600759},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1942,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1942=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1942=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1942=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1942=\"y\",1,\"\"))","v":""},1,null,"","",600759,"",600759]
[null,"D1523 South Local","EXIT-PK-6454","Local","South","General Recreation",0.5,8881.7428850056203,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":639321.43996377115},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":639321},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1943,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1943=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1943=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1943=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1943=\"y\",1,\"\"))","v":""},1,null,"","",639321,"",639321]
[null,"D1524 East Local","EXIT-PK-6455","Local","East","Access Recreation Corridor",0.5,2590.1869263432332,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":144558.86380867823},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":144559},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1944,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1944=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1944=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1944=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1944=\"y\",1,\"\"))","v":""},1,null,144559,"","","",144559]
[null,"D1526 East Local","EXIT-PK-6457","Local","East","Access Recreation Corridor",0.5,1679.795636864447,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93749.739150571826},3359.5912737288941,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":222155.40068127506},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":315905},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1945,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1945=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1945=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1945=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1945=\"y\",1,\"\"))","v":""},1,null,315905,"","","",315905]
[null,"D1528 West District","EXIT-PK-6458","District","West","Access Recreation Corridor",0.5,13080.31156166843,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3703606.8267783355},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3703607},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1946,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1946=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1946=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1946=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1946=\"y\",1,\"\"))","v":0.25},1,null,925901.75,925901.75,925901.75,925901.75,3703607]
[null,"D1530 South Local","EXIT-PK-6459","Local","South","General Recreation",0.5,972.17084730807551,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69978.344795488301},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69978},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1947,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1947=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1947=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1947=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1947=\"y\",1,\"\"))","v":""},1,null,"","",69978,"",69978]
[null,"D1532 West Local","EXIT-PK-6461","Local","West","Access Recreation Corridor",0.5,15022.557520312064,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":581159.99742110597},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":581160},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1948,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1948=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1948=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1948=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1948=\"y\",1,\"\"))","v":1},1,null,"","","",581160,581160]
[null,"D1533 West Local","EXIT-PK-6462","Local","West","General Recreation",0.5,579.35438267704251,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22412.80095531312},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":22413},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1949,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1949=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1949=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1949=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1949=\"y\",1,\"\"))","v":1},1,null,"","","",22413,22413]
[null,"D1534 West Local","EXIT-PK-6463","Local","West","General Recreation",0.5,566.43869198022446,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21913.146834374951},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21913},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1950,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1950=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1950=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1950=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1950=\"y\",1,\"\"))","v":1},1,null,"","","",21913,21913]
[null,"D1535 North Metropolitan","EXIT-PK-6464","Metropolitan","North","Access Recreation Corridor",0.5,291.11221657360437,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":34481.799851349133},582.22443314720874,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":44405.831795028258},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":78888},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1951,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1951=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1951=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1951=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1951=\"y\",1,\"\"))","v":0.25},1,null,19722,19722,19722,19722,78888]
[null,"D1535 North Metropolitan","EXIT-PK-6465","Metropolitan","North","General Recreation",0.5,9507.8150546700654,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1126186.2507782634},19015.630109340131,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1450308.2042562352},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2576494},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1952,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1952=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1952=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1952=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1952=\"y\",1,\"\"))","v":0.25},1,null,644123.5,644123.5,644123.5,644123.5,2576494]
[null,"D1536 East Local","EXIT-PK-6466","Local","East","Access Recreation Corridor",0.5,841.97394598373148,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46990.738679911345},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46991},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1953,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1953=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1953=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1953=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1953=\"y\",1,\"\"))","v":""},1,null,46991,"","","",46991]
[null,"D1538 East Local","EXIT-PK-6467","Local","East","General Recreation",0.5,1800.713982975019,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":100498.21685679143},3601.427965950038,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":238147.02671029238},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":338645},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1954,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1954=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1954=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1954=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1954=\"y\",1,\"\"))","v":""},1,null,338645,"","","",338645]
[null,"D1539 East Local","EXIT-PK-6468","Local","East","General Recreation",0.5,2064.6810052580754,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115230.2705306436},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":115230},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1955,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1955=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1955=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1955=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1955=\"y\",1,\"\"))","v":""},1,null,115230,"","","",115230]
[null,"D1540 East Local","EXIT-PK-6469","Local","East","General Recreation",0.5,2143.9006272446127,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":119651.53388783858},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":119652},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1956,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1956=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1956=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1956=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1956=\"y\",1,\"\"))","v":""},1,null,119652,"","","",119652]
[null,"D1541 East Local","EXIT-PK-6470","Local","East","General Recreation",0.5,5999.5478469218551,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":334835.99631214351},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":334836},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1957,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1957=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1957=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1957=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1957=\"y\",1,\"\"))","v":""},1,null,334836,"","","",334836]
[null,"D1542 East Local","EXIT-PK-6471","Local","East","General Recreation",0.5,608.79065539391945,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33976.731388004708},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33977},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1958,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1958=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1958=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1958=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1958=\"y\",1,\"\"))","v":""},1,null,33977,"","","",33977]
[null,"D1543 South Local","EXIT-PK-6472","Local","South","General Recreation",0.5,1939.3008535820909,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139593.84214197373},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":139594},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1959,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1959=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1959=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1959=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1959=\"y\",1,\"\"))","v":""},1,null,"","",139594,"",139594]
[null,"D1544 South Local","EXIT-PK-6473","Local","South","General Recreation",0.5,11077.9712763072,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":797409.31931306783},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":797409},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1960,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1960=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1960=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1960=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1960=\"y\",1,\"\"))","v":""},1,null,"","",797409,"",797409]
[null,"D1545 South Local","EXIT-PK-6474","Local","South","General Recreation",0.5,1027.2297561175765,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":73941.569279542018},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":73942},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1961,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1961=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1961=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1961=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1961=\"y\",1,\"\"))","v":""},1,null,"","",73942,"",73942]
[null,"D1546 East Local","EXIT-PK-6475","Local","East","General Recreation",0.5,10154.91306357133,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":566747.78164301824},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":566748},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1962,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1962=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1962=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1962=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1962=\"y\",1,\"\"))","v":""},1,null,566748,"","","",566748]
[null,"D1547 East Local","EXIT-PK-6476","Local","East","General Recreation",0.5,1239.675046613107,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69186.518705566923},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69187},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1963,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1963=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1963=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1963=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1963=\"y\",1,\"\"))","v":""},1,null,69187,"","","",69187]
[null,"D1548 East Local","EXIT-PK-6477","Local","East","General Recreation",0.5,11904.498513828725,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":664392.50459838728},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":664393},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1964,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1964=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1964=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1964=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1964=\"y\",1,\"\"))","v":""},1,null,664393,"","","",664393]
[null,"D1549 West Local","EXIT-PK-6478","Local","West","General Recreation",0.5,1286.4366474761596,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49766.860118111945},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49767},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1965,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1965=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1965=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1965=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1965=\"y\",1,\"\"))","v":1},1,null,"","","",49767,49767]
[null,"D1550 North Local","EXIT-PK-6479","Local","North","General Recreation",0.5,3092.5247547548315,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":178812.85871366662},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":178813},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1966,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1966=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1966=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1966=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1966=\"y\",1,\"\"))","v":""},1,null,"",178813,"","",178813]
[null,"D1551 South Local","EXIT-PK-6480","Local","South","General Outdoor Sport",0.5,9767.1770389446592,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":703056.34488261037},19534.354077889318,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":762376.90235874825},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1465433},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1967,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1967=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1967=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1967=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1967=\"y\",1,\"\"))","v":""},1,null,"","",1465433,"",1465433]
[null,"D1551 South District","EXIT-PK-6482","District","South","General Recreation",0.5,13787.0405708123,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3121930.4790844158},27574.0811416246,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3864382.3047161424},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6986313},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1968,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1968=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1968=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1968=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1968=\"y\",1,\"\"))","v":0.25},1,null,1746578.25,1746578.25,1746578.25,1746578.25,6986313]
[null,"D1551 South Local","EXIT-PK-6483","Local","South","General Outdoor Sport",0.5,1169.1596647680985,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84157.901225557463},2338.3193295361971,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":91258.745493672817},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":175417},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1969,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1969=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1969=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1969=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1969=\"y\",1,\"\"))","v":""},1,null,"","",175417,"",175417]
[null,"D1557 East District","EXIT-PK-6488","District","East","Access Recreation Corridor",0.5,14467.395817462824,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2140582.5530796694},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2140583},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1970,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1970=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1970=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1970=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1970=\"y\",1,\"\"))","v":0.25},1,null,535145.75,535145.75,535145.75,535145.75,2140583]
[null,"D1559 East Local","EXIT-PK-6490","Local","East","General Recreation",0.5,4945.4801979273361,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":276008.26455023105},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":276008},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1971,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1971=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1971=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1971=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1971=\"y\",1,\"\"))","v":""},1,null,276008,"","","",276008]
[null,"D1565 South Local","EXIT-PK-6493","Local","South","General Recreation",0.5,11255.044450290176,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":810155.31725913193},22510.088900580351,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":878512.37770226551},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1688668},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1972,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1972=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1972=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1972=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1972=\"y\",1,\"\"))","v":""},1,null,"","",1688668,"",1688668]
[null,"D1566 South District","EXIT-PK-6494","District","South","Access Recreation Corridor",0.5,35791.384281524093,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8104582.9163415302},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8104583},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1973,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1973=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1973=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1973=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1973=\"y\",1,\"\"))","v":0.25},1,null,2026145.75,2026145.75,2026145.75,2026145.75,8104583]
[null,"D1566 South District","EXIT-PK-6495","District","South","General Outdoor Sport",0.5,10466.999907554855,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2370142.1540129697},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2370142},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1974,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1974=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1974=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1974=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1974=\"y\",1,\"\"))","v":0.25},1,null,592535.5,592535.5,592535.5,592535.5,2370142]
[null,"D1566 South District","EXIT-PK-6496","District","South","General Outdoor Sport",0.5,10886.564708643495,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2465148.1949208803},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2465148},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1975,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1975=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1975=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1975=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1975=\"y\",1,\"\"))","v":0.25},1,null,616287,616287,616287,616287,2465148]
[null,"D1566 South Local","EXIT-PK-6498","Local","South","General Recreation",0.5,723.78927064205345,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52099.458938223077},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52099},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1976,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1976=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1976=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1976=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1976=\"y\",1,\"\"))","v":""},1,null,"","",52099,"",52099]
[null,"D1566 South District","EXIT-PK-6499","District","South","General Recreation",0.5,3897.07362284704,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":882451.37597976078},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":882451},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1977,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1977=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1977=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1977=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1977=\"y\",1,\"\"))","v":0.25},1,null,220612.75,220612.75,220612.75,220612.75,882451]
[null,"D1567 South Local","EXIT-PK-6500","Local","South","General Recreation",0.5,1687.7567662078466,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121487.31392598915},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":121487},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1978,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1978=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1978=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1978=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1978=\"y\",1,\"\"))","v":""},1,null,"","",121487,"",121487]
[null,"D1567 South Local","EXIT-PK-6501","Local","South","Access Recreation Corridor",0.5,3839.501975693011,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":276373.2257987163},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":276373},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1979,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1979=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1979=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1979=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1979=\"y\",1,\"\"))","v":""},1,null,"","",276373,"",276373]
[null,"D1568 West Local","EXIT-PK-6502","Local","West","Access Recreation Corridor",0.5,16967.488050636672,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":656401.2351703624},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":656401},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1980,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1980=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1980=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1980=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1980=\"y\",1,\"\"))","v":1},1,null,"","","",656401,656401]
[null,"D1569 West Local","EXIT-PK-6503","Local","West","General Recreation",0.5,1195.5647691916195,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46251.406742207859},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46251},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1981,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1981=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1981=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1981=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1981=\"y\",1,\"\"))","v":1},1,null,"","","",46251,46251]
[null,"D1569 West Local","EXIT-PK-6504","Local","West","Access Recreation Corridor",0.5,14879.431895995254,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":575623.06488838745},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":575623},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1982,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1982=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1982=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1982=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1982=\"y\",1,\"\"))","v":1},1,null,"","","",575623,575623]
[null,"D1572 East District","EXIT-PK-6505","District","East","General Recreation",0.5,25786.651432644187,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3815369.1829208052},51573.302865288373,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8110532.0592343481},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11925901},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1983,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1983=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1983=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1983=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1983=\"y\",1,\"\"))","v":0.25},1,null,2981475.25,2981475.25,2981475.25,2981475.25,11925901]
[null,"D1573 West Local","EXIT-PK-6506","Local","West","Access Recreation Corridor",0.5,7822.3995496724247,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":302615.9624263533},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":302616},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1984,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1984=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1984=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1984=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1984=\"y\",1,\"\"))","v":1},1,null,"","","",302616,302616]
[null,"D1576 West Local","EXIT-PK-6508","Local","West","Access Recreation Corridor",0.5,7254.0081188511849,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":280627.27228330582},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":280627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1985,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1985=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1985=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1985=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1985=\"y\",1,\"\"))","v":1},1,null,"","","",280627,280627]
[null,"D1576 West Local","EXIT-PK-6509","Local","West","General Recreation",0.5,5916.1871248795251,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":228872.56644475425},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":228873},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1986,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1986=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1986=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1986=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1986=\"y\",1,\"\"))","v":1},1,null,"","","",228873,228873]
[null,"D1578 West Local","EXIT-PK-6510","Local","West","General Recreation",0.5,2730.4651178521417,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105630.28956313207},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105630},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1987,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1987=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1987=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1987=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1987=\"y\",1,\"\"))","v":1},1,null,"","","",105630,105630]
[null,"D1579 West Local","EXIT-PK-6511","Local","West","General Recreation",0.5,1681.4381692738939,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65047.818974745809},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65048},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1988,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1988=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1988=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1988=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1988=\"y\",1,\"\"))","v":1},1,null,"","","",65048,65048]
[null,"D1582 East Local","EXIT-PK-6512","Local","East","General Recreation",0.5,5734.9464161888,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":320068.53617253026},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":320069},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1989,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1989=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1989=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1989=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1989=\"y\",1,\"\"))","v":""},1,null,320069,"","","",320069]
[null,"D1582 East Local","EXIT-PK-6514","Local","East","Access Recreation Corridor",0.5,10734.804452758621,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":599111.63905453635},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":599112},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1990,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1990=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1990=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1990=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1990=\"y\",1,\"\"))","v":""},1,null,599112,"","","",599112]
[null,"D1582 East District","EXIT-PK-6516","District","East","General Outdoor Sport",0.5,20701.904059096691,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3063034.6472543683},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3063035},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1991,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1991=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1991=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1991=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1991=\"y\",1,\"\"))","v":0.25},1,null,765758.75,765758.75,765758.75,765758.75,3063035]
[null,"D1591 East Local","EXIT-PK-6520","Local","East","General Recreation",0.5,2054.58007046282,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":114666.53528723045},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":114667},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1992,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1992=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1992=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1992=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1992=\"y\",1,\"\"))","v":""},1,null,114667,"","","",114667]
[null,"D1592 South Local","EXIT-PK-6521","Local","South","General Recreation",0.5,7931.6026785722152,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":570928.89440044679},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":570929},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1993,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1993=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1993=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1993=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1993=\"y\",1,\"\"))","v":""},1,null,"","",570929,"",570929]
[null,"D1593 East Local","EXIT-PK-6522","Local","East","Access Recreation Corridor",0.5,386.46232996977568,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21568.541929194431},772.92465993955136,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":51110.201668884794},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72679},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1994,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1994=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1994=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1994=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1994=\"y\",1,\"\"))","v":""},1,null,72679,"","","",72679]
[null,"D1593 East Local","EXIT-PK-6523","Local","East","Access Recreation Corridor",0.5,979.361428630359,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54658.362275313273},1958.722857260718,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":129521.96434757169},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":184180},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1995,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1995=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1995=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1995=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1995=\"y\",1,\"\"))","v":""},1,null,184180,"","","",184180]
[null,"D1594 East Local","EXIT-PK-6524","Local","East","General Recreation",0.5,440.32986261446661,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":24574.899978529098},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":24575},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1996,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1996=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1996=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1996=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1996=\"y\",1,\"\"))","v":""},1,null,24575,"","","",24575]
[null,"D1595 South Local","EXIT-PK-6525","Local","South","General Recreation",0.5,4066.5257897754241,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":292714.7472325631},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":292715},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1997,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1997=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1997=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1997=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1997=\"y\",1,\"\"))","v":""},1,null,"","",292715,"",292715]
[null,"D1597 West Local","EXIT-PK-6527","Local","West","Access Recreation Corridor",0.5,1512.3760411504129,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":58507.511453113635},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":58508},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1998,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1998=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1998=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1998=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1998=\"y\",1,\"\"))","v":1},1,null,"","","",58508,58508]
[null,"D1600 North District","EXIT-PK-6528","District","North","General Outdoor Sport",0.5,438.4441962563364,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":89178.011701713694},876.88839251267279,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":67738.804494310971},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":156917},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E1999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E1999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E1999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E1999,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P1999=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q1999=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R1999=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S1999=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U1999:X1999)","v":1},null,{"$f":"IF(U1999=\"\",\"\",(U1999/$Y1999)*$O1999)","v":39229.25},{"$f":"IF(V1999=\"\",\"\",(V1999/$Y1999)*$O1999)","v":39229.25},{"$f":"IF(W1999=\"\",\"\",(W1999/$Y1999)*$O1999)","v":39229.25},{"$f":"IF(X1999=\"\",\"\",(X1999/$Y1999)*$O1999)","v":39229.25},{"$f":"SUM(AA1999:AD1999)","v":156917}]
[null,"D1600 North District","EXIT-PK-6529","District","North","General Outdoor Sport",0.5,77404.602027760106,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15743824.560429048},154809.20405552021,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11958865.571692724},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":27702690},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2000,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2000=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2000=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2000=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2000=\"y\",1,\"\"))","v":0.25},1,null,6925672.5,6925672.5,6925672.5,6925672.5,27702690]
[null,"D1601 South Local","EXIT-PK-6530","Local","South","Access Recreation Corridor",0.5,4489.8557591179942,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":323186.68602701061},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":323187},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2001,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2001=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2001=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2001=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2001=\"y\",1,\"\"))","v":""},1,null,"","",323187,"",323187]
[null,"D1602 West District","EXIT-PK-6531","District","West","Access Recreation Corridor",0.5,1013.683565627991,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":287018.03899340477},2027.367131255982,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":153424.86652428348},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":440443},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2002,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2002=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2002=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2002=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2002=\"y\",1,\"\"))","v":0.25},1,null,110110.75,110110.75,110110.75,110110.75,440443]
[null,"D1607 South Local","EXIT-PK-6535","Local","South","General Recreation",0.5,9876.7345712416445,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":710942.46365612652},19753.469142483289,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":770928.4144046146},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1481871},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2003,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2003=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2003=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2003=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2003=\"y\",1,\"\"))","v":""},1,null,"","",1481871,"",1481871]
[null,"D1608 South Local","EXIT-PK-6536","Local","South","Access Recreation Corridor",0.5,7865.5054040550604,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":566171.11146649939},15731.010808110121,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":613941.94264317444},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1180113},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2004,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2004=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2004=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2004=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2004=\"y\",1,\"\"))","v":""},1,null,"","",1180113,"",1180113]
[null,"D1610 South Local","EXIT-PK-6539","Local","South","General Recreation",0.5,442.4933518217519,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":31851.348381033327},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":31851},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2005,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2005=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2005=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2005=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2005=\"y\",1,\"\"))","v":""},1,null,"","",31851,"",31851]
[null,"D1610 South Local","EXIT-PK-6540","Local","South","Access Recreation Corridor",0.5,12927.518130250701,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":930542.53125729912},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":930543},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2006,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2006=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2006=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2006=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2006=\"y\",1,\"\"))","v":""},1,null,"","",930543,"",930543]
[null,"D1611 East Local","EXIT-PK-6541","Local","East","General Recreation",0.5,2571.7329742912466,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":143528.94495831124},5143.4659485824932,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":340115.40261848102},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":483644},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2007,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2007=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2007=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2007=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2007=\"y\",1,\"\"))","v":""},1,null,483644,"","","",483644]
[null,"D1612 South Local","EXIT-PK-6542","Local","South","Access Recreation Corridor",0.5,1023.8016649573819,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":73694.810033610382},2047.6033299147639,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":79912.828327751209},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":153608},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2008,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2008=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2008=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2008=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2008=\"y\",1,\"\"))","v":""},1,null,"","",153608,"",153608]
[null,"D1613 South Local","EXIT-PK-6543","Local","South","General Recreation",0.5,1915.9672557254305,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":137914.25407301038},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":137914},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2009,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2009=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2009=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2009=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2009=\"y\",1,\"\"))","v":""},1,null,"","",137914,"",137914]
[null,"D1615 East Local","EXIT-PK-6544","Local","East","General Recreation",0.5,13123.24094396812,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":732410.76968364313},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":732411},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2010,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2010=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2010=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2010=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2010=\"y\",1,\"\"))","v":""},1,null,732411,"","","",732411]
[null,"D1616 North District","EXIT-PK-6545","District","North","Access Recreation Corridor",0.5,8410.6393488166941,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1710694.5437342625},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1710695},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2011,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2011=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2011=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2011=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2011=\"y\",1,\"\"))","v":0.25},1,null,427673.75,427673.75,427673.75,427673.75,1710695]
[null,"D1617 South District","EXIT-PK-6546","District","South","General Recreation",0.5,26820.670945363923,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6073259.1351830745},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6073259},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2012,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2012=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2012=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2012=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2012=\"y\",1,\"\"))","v":0.25},1,null,1518314.75,1518314.75,1518314.75,1518314.75,6073259]
[null,"D1619 East Local","EXIT-PK-6549","Local","East","Access Recreation Corridor",0.5,7902.844080388455,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":441059.34961649461},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":441059},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2013,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2013=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2013=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2013=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2013=\"y\",1,\"\"))","v":""},1,null,441059,"","","",441059]
[null,"D1623 South Local","EXIT-PK-6554","Local","South","General Recreation",0.5,2810.8001704316325,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":202325.69616989398},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":202326},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2014,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2014=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2014=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2014=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2014=\"y\",1,\"\"))","v":""},1,null,"","",202326,"",202326]
[null,"D1624 West Local","EXIT-PK-6555","Local","West","General Recreation",0.5,624.29562533706348,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":24151.389902839848},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":24151},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2015,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2015=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2015=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2015=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2015=\"y\",1,\"\"))","v":1},1,null,"","","",24151,24151]
[null,"D1629 North Local","EXIT-PK-6557","Local","North","General Recreation",0.5,725.49899234726445,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":41949.073686811433},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":41949},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2016,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2016=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2016=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2016=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2016=\"y\",1,\"\"))","v":""},1,null,"",41949,"","",41949]
[null,"D1630 East District","EXIT-PK-6559","District","East","Access Recreation Corridor",0.5,3578.4499568108031,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":529464.157977344},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":529464},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2017,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2017=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2017=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2017=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2017=\"y\",1,\"\"))","v":0.25},1,null,132366,132366,132366,132366,529464]
[null,"D1631 East Local","EXIT-PK-6560","Local","East","Access Recreation Corridor",0.5,2064.1270508438765,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":115199.35422112788},4128.2541016877531,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":272983.78563075396},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":388183},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2018,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2018=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2018=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2018=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2018=\"y\",1,\"\"))","v":""},1,null,388183,"","","",388183]
[null,"D1631 East Local","EXIT-PK-6562","Local","East","Specialised Outdoor Sport",0.5,11817.147241347075,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":659517.41215862392},23634.294482694149,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1562834.8012687038},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2222352},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2019,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2019=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2019=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2019=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2019=\"y\",1,\"\"))","v":""},1,null,2222352,"","","",2222352]
[null,"D1631 East Local","EXIT-PK-6563","Local","East","Access Recreation Corridor",0.5,2059.2462848284749,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":114926.95766838234},4118.4925696569499,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":272338.29727134435},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":387265},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2020,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2020=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2020=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2020=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2020=\"y\",1,\"\"))","v":""},1,null,387265,"","","",387265]
[null,"D1631 East Local","EXIT-PK-6564","Local","East","Access Recreation Corridor",0.5,1555.494684401574,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86812.477489793775},3110.989368803148,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":205716.42007349175},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":292529},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2021,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2021=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2021=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2021=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2021=\"y\",1,\"\"))","v":""},1,null,292529,"","","",292529]
[null,"D1632 South Local","EXIT-PK-6565","Local","South","General Recreation",0.5,2941.0775505489096,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":211703.26128629653},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":211703},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2022,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2022=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2022=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2022=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2022=\"y\",1,\"\"))","v":""},1,null,"","",211703,"",211703]
[null,"D1633 West Local","EXIT-PK-6566","Local","West","Access Recreation Corridor",0.5,6465.1827002609498,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":250110.9119622517},12930.3654005219,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":671340.6320446051},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":921452},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2023,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2023=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2023=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2023=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2023=\"y\",1,\"\"))","v":1},1,null,"","","",921452,921452]
[null,"D1636 West Local","EXIT-PK-6569","Local","West","Access Recreation Corridor",0.5,3215.4104456278533,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":124390.79855492293},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124391},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2024,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2024=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2024=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2024=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2024=\"y\",1,\"\"))","v":1},1,null,"","","",124391,124391]
[null,"D1637 East Local","EXIT-PK-6570","Local","East","General Recreation",0.5,4025.6586268036876,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":224672.83393863818},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":224673},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2025,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2025=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2025=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2025=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2025=\"y\",1,\"\"))","v":""},1,null,224673,"","","",224673]
[null,"D1638 East District","EXIT-PK-6572","District","East","General Recreation",0.5,14929.45237636043,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2208948.0157373226},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2208948},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2026,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2026=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2026=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2026=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2026=\"y\",1,\"\"))","v":0.25},1,null,552237,552237,552237,552237,2208948]
[null,"D1638 East Local","EXIT-PK-6573","Local","East","Access Recreation Corridor",0.5,11136.90450609121,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":621552.92553312681},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":621553},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2027,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2027=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2027=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2027=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2027=\"y\",1,\"\"))","v":""},1,null,621553,"","","",621553]
[null,"D1639 West District","EXIT-PK-6574","District","West","Urban Common",0.5,612.77022605043999,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":173501.98286541711},1225.54045210088,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":92745.106391855807},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":266247},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2028,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2028=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2028=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2028=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2028=\"y\",1,\"\"))","v":0.25},1,null,66561.75,66561.75,66561.75,66561.75,266247]
[null,"D1640 West Local","EXIT-PK-6575","Local","West","Access Recreation Corridor",0.5,4705.0261906619025,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":182017.80922683439},9410.0523813238051,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":488567.05263687146},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":670585},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2029,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2029=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2029=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2029=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2029=\"y\",1,\"\"))","v":1},1,null,"","","",670585,670585]
[null,"D1642 West District","EXIT-PK-6577","District","West","Access Recreation Corridor",0.5,1079.792525905613,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":305736.36962651607},2159.5850518112261,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":163430.70932431915},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":469167},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2030,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2030=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2030=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2030=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2030=\"y\",1,\"\"))","v":0.25},1,null,117291.75,117291.75,117291.75,117291.75,469167]
[null,"D1644 East Local","EXIT-PK-6579","Local","East","Access Recreation Corridor",0.5,603.77530459977402,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33696.823631143634},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33697},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2031,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2031=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2031=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2031=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2031=\"y\",1,\"\"))","v":""},1,null,33697,"","","",33697]
[null,"D1645 East Local","EXIT-PK-6580","Local","East","Access Recreation Corridor",0.5,1336.2467284095885,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":74576.204081016404},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":74576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2032,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2032=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2032=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2032=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2032=\"y\",1,\"\"))","v":""},1,null,74576,"","","",74576]
[null,"D1648 South Local","EXIT-PK-6581","Local","South","Access Recreation Corridor",0.5,549.49368387506252,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39553.395969059282},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39553},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2033,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2033=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2033=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2033=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2033=\"y\",1,\"\"))","v":""},1,null,"","",39553,"",39553]
[null,"D1649 South Local","EXIT-PK-6582","Local","South","General Recreation",0.5,2144.3950376555804,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":154356.83526029738},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":154357},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2034,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2034=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2034=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2034=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2034=\"y\",1,\"\"))","v":""},1,null,"","",154357,"",154357]
[null,"D1651 West District","EXIT-PK-6585","District","West","General Recreation",0.5,17788.513191095284,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5036704.101593554},35577.026382190568,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2692359.1883611851},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":7729063},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2035,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2035=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2035=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2035=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2035=\"y\",1,\"\"))","v":0.25},1,null,1932265.75,1932265.75,1932265.75,1932265.75,7729063]
[null,"D1652 South Local","EXIT-PK-6586","Local","South","Access Recreation Corridor",0.5,32763.821343997311,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2358389.9817368835},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2358390},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2036,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2036=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2036=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2036=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2036=\"y\",1,\"\"))","v":""},1,null,"","",2358390,"",2358390]
[null,"D1657 South Local","EXIT-PK-6593","Local","South","General Recreation",0.5,1341.5381931163374,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":96565.97139706435},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":96566},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2037,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2037=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2037=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2037=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2037=\"y\",1,\"\"))","v":""},1,null,"","",96566,"",96566]
[null,"D1658 North Local","EXIT-PK-6594","Local","North","General Recreation",0.5,2111.5560495684508,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":122092.27201073919},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122092},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2038,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2038=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2038=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2038=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2038=\"y\",1,\"\"))","v":""},1,null,"",122092,"","",122092]
[null,"D1661 West Local","EXIT-PK-6595","Local","West","Access Recreation Corridor",0.5,517.61119253300706,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20024.214845633633},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20024},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2039,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2039=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2039=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2039=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2039=\"y\",1,\"\"))","v":1},1,null,"","","",20024,20024]
[null,"D1666 West Local","EXIT-PK-6600","Local","West","Access Recreation Corridor",0.5,1394.4983802498659,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":53947.317157811995},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":53947},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2040,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2040=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2040=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2040=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2040=\"y\",1,\"\"))","v":1},1,null,"","","",53947,53947]
[null,"D1667 West Local","EXIT-PK-6601","Local","West","Access Recreation Corridor",0.5,5415.868697973805,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":209517.33646496449},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":209517},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2041,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2041=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2041=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2041=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2041=\"y\",1,\"\"))","v":1},1,null,"","","",209517,209517]
[null,"D1668 West Local","EXIT-PK-6602","Local","West","Access Recreation Corridor",0.5,3615.8994711797241,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":139884.04600910685},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":139884},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2042,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2042=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2042=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2042=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2042=\"y\",1,\"\"))","v":1},1,null,"","","",139884,139884]
[null,"D1669 West District","EXIT-PK-6603","District","West","Access Recreation Corridor",0.5,4808.5003784232986,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1361496.2261512964},9617.0007568465971,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":727784.83715923596},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2089281},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2043,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2043=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2043=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2043=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2043=\"y\",1,\"\"))","v":0.25},1,null,522320.25,522320.25,522320.25,522320.25,2089281]
[null,"D1671 East Local","EXIT-PK-6605","Local","East","General Recreation",0.5,2737.6313039659153,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":152787.76477614773},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":152788},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2044,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2044=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2044=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2044=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2044=\"y\",1,\"\"))","v":""},1,null,152788,"","","",152788]
[null,"D1672 West Local","EXIT-PK-6606","Local","West","Access Recreation Corridor",0.5,3870.0532860528897,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":149716.19544148826},7740.1065721057794,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":401863.97501190205},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":551580},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2045,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2045=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2045=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2045=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2045=\"y\",1,\"\"))","v":1},1,null,"","","",551580,551580]
[null,"D1673 North Local","EXIT-PK-6607","Local","North","General Recreation",0.5,869.85219045709846,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":50295.719248433139},1739.7043809141969,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":148452.15319245891},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":198748},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2046,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2046=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2046=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2046=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2046=\"y\",1,\"\"))","v":""},1,null,"",198748,"","",198748]
[null,"D1675 West Local","EXIT-PK-6609","Local","West","Access Recreation Corridor",0.5,15836.501787413656,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":612648.10106325196},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":612648},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2047,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2047=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2047=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2047=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2047=\"y\",1,\"\"))","v":1},1,null,"","","",612648,612648]
[null,"D1676 South District","EXIT-PK-6610","District","South","General Recreation",0.5,21318.593606339586,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4827371.5311860023},42637.187212679171,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5975408.2444771947},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10802780},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2048,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2048=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2048=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2048=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2048=\"y\",1,\"\"))","v":0.25},1,null,2700695,2700695,2700695,2700695,10802780]
[null,"D1676 South District","EXIT-PK-6612","District","South","General Recreation",0.5,4140.7948242611228,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":937639.48130125459},8281.5896485222456,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1160627.1965436086},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2098267},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2049,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2049=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2049=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2049=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2049=\"y\",1,\"\"))","v":0.25},1,null,524566.75,524566.75,524566.75,524566.75,2098267]
[null,"D1676 South District","EXIT-PK-6613","District","South","General Outdoor Sport",0.5,10126.593262461234,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2293060.6458283574},20253.186524922468,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2838392.1559902453},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5131453},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2050,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2050=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2050=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2050=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2050=\"y\",1,\"\"))","v":0.25},1,null,1282863.25,1282863.25,1282863.25,1282863.25,5131453]
[null,"D1678 East Local","EXIT-PK-6615","Local","East","Access Recreation Corridor",0.5,4114.8440919904515,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":229650.29304960993},8229.688183980903,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":544194.07809837244},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":773844},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2051,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2051=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2051=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2051=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2051=\"y\",1,\"\"))","v":""},1,null,773844,"","","",773844]
[null,"D1679 West Local","EXIT-PK-6616","Local","West","General Recreation",0.5,3304.4619130581768,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":127835.82783919606},6608.9238261163537,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":343133.311482483},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":470969},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2052,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2052=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2052=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2052=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2052=\"y\",1,\"\"))","v":1},1,null,"","","",470969,470969]
[null,"D1679 West Local","EXIT-PK-6617","Local","West","Access Recreation Corridor",0.5,2762.4164383631755,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":106866.35268491984},5524.8328767263511,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":286847.63968484418},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":393714},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2053,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2053=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2053=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2053=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2053=\"y\",1,\"\"))","v":1},1,null,"","","",393714,393714]
[null,"D1680 East Local","EXIT-PK-6618","Local","East","General Recreation",0.5,1758.6670179601265,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98151.567112196644},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98152},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2054,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2054=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2054=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2054=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2054=\"y\",1,\"\"))","v":""},1,null,98152,"","","",98152]
[null,"D1680 East Local","EXIT-PK-6619","Local","East","Access Recreation Corridor",0.5,26498.835264769092,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1478905.4331056976},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1478905},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2055,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2055=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2055=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2055=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2055=\"y\",1,\"\"))","v":""},1,null,1478905,"","","",1478905]
[null,"D1681 East Local","EXIT-PK-6620","Local","East","Access Recreation Corridor",0.5,4228.6630096005783,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":236002.55019457292},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":236003},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2056,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2056=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2056=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2056=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2056=\"y\",1,\"\"))","v":""},1,null,236003,"","","",236003]
[null,"D1682 West District","EXIT-PK-6621","District","West","Access Recreation Corridor",0.5,14347.89148867099,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4062514.0018101092},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4062514},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2057,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2057=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2057=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2057=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2057=\"y\",1,\"\"))","v":0.25},1,null,1015628.5,1015628.5,1015628.5,1015628.5,4062514]
[null,"D1683 South Local","EXIT-PK-6622","Local","South","Access Recreation Corridor",0.5,1757.5697255312334,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":126512.55753646456},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":126513},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2058,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2058=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2058=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2058=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2058=\"y\",1,\"\"))","v":""},1,null,"","",126513,"",126513]
[null,"D1683 South Local","EXIT-PK-6623","Local","South","Access Recreation Corridor",0.5,1223.8218648761469,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":88092.570010404103},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":88093},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2059,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2059=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2059=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2059=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2059=\"y\",1,\"\"))","v":""},1,null,"","",88093,"",88093]
[null,"D1683 South Local","EXIT-PK-6624","Local","South","General Recreation",0.5,3835.7230513896998,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":276101.21304644604},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":276101},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2060,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2060=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2060=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2060=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2060=\"y\",1,\"\"))","v":""},1,null,"","",276101,"",276101]
[null,"D1686 North Local","EXIT-PK-6627","Local","North","General Recreation",0.5,345.98979418172871,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20005.474196533232},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20005},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2061,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2061=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2061=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2061=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2061=\"y\",1,\"\"))","v":""},1,null,"",20005,"","",20005]
[null,"D1689 West Local","EXIT-PK-6628","Local","West","Access Recreation Corridor",0.5,9848.1443096210605,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":380983.56513819256},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":380984},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2062,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2062=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2062=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2062=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2062=\"y\",1,\"\"))","v":1},1,null,"","","",380984,380984]
[null,"D1689 West District","EXIT-PK-6629","District","West","General Recreation",0.5,3818.5145048560476,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1081188.0375831863},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1081188},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2063,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2063=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2063=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2063=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2063=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U2063:X2063)","v":1},null,{"$f":"IF(U2063=\"\",\"\",(U2063/$Y2063)*$O2063)","v":270297},{"$f":"IF(V2063=\"\",\"\",(V2063/$Y2063)*$O2063)","v":270297},{"$f":"IF(W2063=\"\",\"\",(W2063/$Y2063)*$O2063)","v":270297},{"$f":"IF(X2063=\"\",\"\",(X2063/$Y2063)*$O2063)","v":270297},{"$f":"SUM(AA2063:AD2063)","v":1081188}]
[null,"D1690 South Local","EXIT-PK-6630","Local","South","General Recreation",0.5,1319.0316398378241,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":94945.915262031194},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":94946},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2064,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2064=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2064=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2064=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2064=\"y\",1,\"\"))","v":""},1,null,"","",94946,"",94946]
[null,"D1691 East Local","EXIT-PK-6631","Local","East","Access Recreation Corridor",0.5,602.44367200413353,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":33622.50494275918},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":33623},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2065,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2065=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2065=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2065=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2065=\"y\",1,\"\"))","v":""},1,null,33623,"","","",33623]
[null,"D1692 East Local","EXIT-PK-6632","Local","East","General Recreation",0.5,523.91329197467053,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29239.708320605827},1047.8265839493411,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":69288.290043505462},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98528},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2066,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2066=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2066=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2066=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2066=\"y\",1,\"\"))","v":""},1,null,98528,"","","",98528]
[null,"D1692 East Local","EXIT-PK-6633","Local","East","Access Recreation Corridor",0.5,533.34917541687355,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29766.326911551198},1066.6983508337471,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":70536.199265842355},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":100303},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2067,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2067=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2067=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2067=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2067=\"y\",1,\"\"))","v":""},1,null,100303,"","","",100303]
[null,"D1695 South Local","EXIT-PK-6636","Local","South","Access Recreation Corridor",0.5,3861.3395815590607,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":277945.13007565879},7722.6791631181213,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":301396.82094492868},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":579342},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2068,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2068=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2068=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2068=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2068=\"y\",1,\"\"))","v":""},1,null,"","",579342,"",579342]
[null,"D1697 South Local","EXIT-PK-6638","Local","South","Access Recreation Corridor",0.5,4613.3508255531196,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":332076.04982913291},9226.7016511062393,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":360095.05078648444},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":692171},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2069,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2069=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2069=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2069=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2069=\"y\",1,\"\"))","v":""},1,null,"","",692171,"",692171]
[null,"D1698 East Local","EXIT-PK-6639","Local","East","General Recreation",0.5,3453.2963536082111,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":192729.17803543244},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":192729},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2070,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2070=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2070=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2070=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2070=\"y\",1,\"\"))","v":""},1,null,192729,"","","",192729]
[null,"D1699 West Local","EXIT-PK-6641","Local","West","General Recreation",0.5,7440.28625968079,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":287833.5954208785},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":287834},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2071,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2071=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2071=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2071=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2071=\"y\",1,\"\"))","v":1},1,null,"","","",287834,287834]
[null,"D1702 East Local","EXIT-PK-6642","Local","East","Access Recreation Corridor",0.5,2187.7702234992194,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":122099.9050558857},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122100},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2072,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2072=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2072=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2072=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2072=\"y\",1,\"\"))","v":""},1,null,122100,"","","",122100]
[null,"D1703 East Local","EXIT-PK-6643","Local","East","Access Recreation Corridor",0.5,551.27790073590802,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":30766.93275018713},1102.555801471816,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":72907.29910057543},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":103674},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2073,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2073=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2073=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2073=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2073=\"y\",1,\"\"))","v":""},1,null,103674,"","","",103674]
[null,"D1704 East Local","EXIT-PK-6644","Local","East","General Recreation",0.5,2718.103038973326,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":151697.88830014027},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":151698},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2074,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2074=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2074=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2074=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2074=\"y\",1,\"\"))","v":""},1,null,151698,"","","",151698]
[null,"D1706 South Local","EXIT-PK-6647","Local","South","General Recreation",0.5,3051.1951074550325,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":219629.69148789207},6102.390214910065,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":238161.0024307573},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":457791},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2075,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2075=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2075=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2075=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2075=\"y\",1,\"\"))","v":""},1,null,"","",457791,"",457791]
[null,"D1710 West Local","EXIT-PK-6648","Local","West","General Recreation",0.5,4614.1684711289654,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":178502.90359388513},9228.3369422579308,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":479132.44240460196},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":657635},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2076,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2076=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2076=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2076=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2076=\"y\",1,\"\"))","v":1},1,null,"","","",657635,657635]
[null,"D1710 West District","EXIT-PK-6649","District","West","Access Recreation Corridor",0.5,2219.8968685481668,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":628549.6456515711},4439.7937370963336,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":335989.84170536371},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":964539},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2077,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2077=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2077=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2077=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2077=\"y\",1,\"\"))","v":0.25},1,null,241134.75,241134.75,241134.75,241134.75,964539]
[null,"D1712 North Local","EXIT-PK-6651","Local","North","General Recreation",0.5,7955.2123624868645,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":459978.29508832819},15910.424724973729,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1357665.6094799922},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1817644},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2078,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2078=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2078=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2078=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2078=\"y\",1,\"\"))","v":""},1,null,"",1817644,"","",1817644]
[null,"D1713 East Local","EXIT-PK-6652","Local","East","General Recreation",0.5,8595.5061145712643,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":479716.95986327191},17191.012229142529,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1136768.1062116139},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1616485},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2079,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2079=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2079=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2079=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2079=\"y\",1,\"\"))","v":""},1,null,1616485,"","","",1616485]
[null,"D1716 North Local","EXIT-PK-6653","Local","North","Access Recreation Corridor",0.5,5967.1103475697346,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":345024.2582111308},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":345024},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2080,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2080=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2080=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2080=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2080=\"y\",1,\"\"))","v":""},1,null,"",345024,"","",345024]
[null,"D1717 South Local","EXIT-PK-6654","Local","South","General Recreation",0.5,2454.5201798559347,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":176680.11741871515},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":176680},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2081,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2081=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2081=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2081=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2081=\"y\",1,\"\"))","v":""},1,null,"","",176680,"",176680]
[null,"D1718 East Local","EXIT-PK-6655","Local","East","General Recreation",0.5,5261.9757065783151,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":293671.94382596854},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":293672},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2082,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2082=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2082=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2082=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2082=\"y\",1,\"\"))","v":""},1,null,293672,"","","",293672]
[null,"D1719 West Local","EXIT-PK-6656","Local","West","Access Recreation Corridor",0.5,44.640503991695191,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1726.9546247110345},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1727},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2083,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2083=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2083=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2083=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2083=\"y\",1,\"\"))","v":1},1,null,"","","",1727,1727]
[null,"D1720 West Local","EXIT-PK-6657","Local","West","General Recreation",0.5,2556.1248942142865,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98885.794573994819},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98886},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2084,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2084=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2084=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2084=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2084=\"y\",1,\"\"))","v":1},1,null,"","","",98886,98886]
[null,"D1721 North Local","EXIT-PK-6658","Local","North","Access Recreation Corridor",0.5,235.98559083036346,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13644.921692779215},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13645},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2085,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2085=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2085=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2085=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2085=\"y\",1,\"\"))","v":""},1,null,"",13645,"","",13645]
[null,"D1722 South Local","EXIT-PK-6659","Local","South","General Recreation",0.5,6401.2204617564203,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":460769.64128793078},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":460770},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2086,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2086=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2086=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2086=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2086=\"y\",1,\"\"))","v":""},1,null,"","",460770,"",460770]
[null,"D1723 West District","EXIT-PK-6660","District","West","General Recreation",0.5,18560.508715644992,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5255289.7126078475},37121.017431289984,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2809203.6498159841},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8064493},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2087,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2087=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2087=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2087=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2087=\"y\",1,\"\"))","v":0.25},1,null,2016123.25,2016123.25,2016123.25,2016123.25,8064493]
[null,"D1723 West District","EXIT-PK-6661","District","West","Specialised Outdoor Sport",0.5,3351.6593755937647,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":949000.98410968878},6703.3187511875294,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":507286.40551330766},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1456287},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2088,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2088=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2088=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2088=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2088=\"y\",1,\"\"))","v":0.25},1,null,364071.75,364071.75,364071.75,364071.75,1456287]
[null,"D1727 North Local","EXIT-PK-6663","Local","North","General Recreation",0.5,2705.7719447267064,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":156450.42637732296},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":156450},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2089,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2089=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2089=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2089=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2089=\"y\",1,\"\"))","v":""},1,null,"",156450,"","",156450]
[null,"D1733 South Local","EXIT-PK-6665","Local","South","General Recreation",0.5,6705.7465590122747,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":482689.89562594373},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":482690},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2090,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2090=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2090=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2090=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2090=\"y\",1,\"\"))","v":""},1,null,"","",482690,"",482690]
[null,"D1735 South Local","EXIT-PK-6667","Local","South","Access Recreation Corridor",0.5,17505.789759275904,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1260093.5268569451},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1260094},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2091,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2091=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2091=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2091=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2091=\"y\",1,\"\"))","v":""},1,null,"","",1260094,"",1260094]
[null,"D1736 South Local","EXIT-PK-6670","Local","South","General Recreation",0.5,5066.9375766681796,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":364725.91806174448},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":364726},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2092,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2092=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2092=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2092=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2092=\"y\",1,\"\"))","v":""},1,null,"","",364726,"",364726]
[null,"D1736 South District","EXIT-PK-6671","District","South","Access Recreation Corridor",0.5,15379.243218646625,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3482468.0396741885},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3482468},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2093,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2093=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2093=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2093=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2093=\"y\",1,\"\"))","v":0.25},1,null,870617,870617,870617,870617,3482468]
[null,"D1739 West District","EXIT-PK-6675","District","West","Access Recreation Corridor",0.5,4375.5245664914564,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1238901.885386517},8751.0491329829129,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":662252.29978132923},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1901154},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2094,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2094=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2094=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2094=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2094=\"y\",1,\"\"))","v":0.25},1,null,475288.5,475288.5,475288.5,475288.5,1901154]
[null,"D1741 North Local","EXIT-PK-6678","Local","North","General Recreation",0.5,865.95461967617598,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":50070.357827379339},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":50070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2095,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2095=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2095=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2095=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2095=\"y\",1,\"\"))","v":""},1,null,"",50070,"","",50070]
[null,"D1742 East Local","EXIT-PK-6679","Local","East","Access Recreation Corridor",0.5,842.04452377151995,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46994.677640728827},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46995},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2096,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2096=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2096=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2096=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2096=\"y\",1,\"\"))","v":""},1,null,46995,"","","",46995]
[null,"D1742 East Local","EXIT-PK-6681","Local","East","Access Recreation Corridor",0.5,8102.0599795102498,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":452177.6298212086},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":452178},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2097,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2097=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2097=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2097=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2097=\"y\",1,\"\"))","v":""},1,null,452178,"","","",452178]
[null,"D1742 East Local","EXIT-PK-6682","Local","East","Access Recreation Corridor",0.5,732.8090910214205,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40898.225726234399},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":40898},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2098,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2098=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2098=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2098=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2098=\"y\",1,\"\"))","v":""},1,null,40898,"","","",40898]
[null,"D1743 South Local","EXIT-PK-6683","Local","South","Access Recreation Corridor",0.5,5660.6981399186698,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":407465.71172677615},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":407466},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2099,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2099=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2099=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2099=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2099=\"y\",1,\"\"))","v":""},1,null,"","",407466,"",407466]
[null,"D1743 South Local","EXIT-PK-6684","Local","South","General Recreation",0.5,4325.2939718043481,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":311341.27683305764},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":311341},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2100,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2100=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2100=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2100=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2100=\"y\",1,\"\"))","v":""},1,null,"","",311341,"",311341]
[null,"D1743 South Local","EXIT-PK-6685","Local","South","Access Recreation Corridor",0.5,904.19311103102655,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65085.203347373426},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65085},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2101,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2101=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2101=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2101=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2101=\"y\",1,\"\"))","v":""},1,null,"","",65085,"",65085]
[null,"D1743 South Local","EXIT-PK-6686","Local","South","Access Recreation Corridor",0.5,5774.5916344679399,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":415663.93969627441},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":415664},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2102,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2102=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2102=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2102=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2102=\"y\",1,\"\"))","v":""},1,null,"","",415664,"",415664]
[null,"D1746 East Local","EXIT-PK-6690","Local","East","General Recreation",0.5,4031.1880023839685,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":224981.42952428007},8062.376004767937,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":533130.4393448825},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":758112},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2103,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2103=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2103=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2103=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2103=\"y\",1,\"\"))","v":""},1,null,758112,"","","",758112]
[null,"D1747 West Local","EXIT-PK-6691","Local","West","Access Recreation Corridor",0.5,16563.541716164262,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":640774.23887610063},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":640774},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2104,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2104=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2104=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2104=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2104=\"y\",1,\"\"))","v":1},1,null,"","","",640774,640774]
[null,"D1748 West Local","EXIT-PK-6692","Local","West","General Recreation",0.5,12565.400471340559,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":486102.8553657186},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":486103},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2105,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2105=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2105=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2105=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2105=\"y\",1,\"\"))","v":1},1,null,"","","",486103,486103]
[null,"D1750 South Local","EXIT-PK-6695","Local","South","General Recreation",0.5,7661.094558306575,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":551457.30608616595},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":551457},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2106,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2106=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2106=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2106=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2106=\"y\",1,\"\"))","v":""},1,null,"","",551457,"",551457]
[null,"D1752 East Local","EXIT-PK-6696","Local","East","General Recreation",0.5,2896.9332801703135,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":161678.44075338152},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":161678},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2107,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2107=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2107=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2107=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2107=\"y\",1,\"\"))","v":""},1,null,161678,"","","",161678]
[null,"D1755 South District","EXIT-PK-6699","District","South","Access Recreation Corridor",0.5,641.49672427326902,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":145260.19311072031},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":145260},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2108,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2108=\"y\",1,\"\"))","v":0.25},1,null,36315,36315,36315,36315,145260]
[null,"D1757 West Local","EXIT-PK-6701","Local","West","Access Recreation Corridor",0.5,14537.801324144444,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":562406.80514118145},29075.602648288888,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1509596.4309092299},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2072003},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2109,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2109=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2109=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2109=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2109=\"y\",1,\"\"))","v":1},1,null,"","","",2072003,2072003]
[null,"D1757 West Local","EXIT-PK-6702","Local","West","Access Recreation Corridor",0.5,22157.160740877684,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":857167.99297434243},44314.321481755367,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2300786.0698962682},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3157954},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2110,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2110=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2110=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2110=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2110=\"y\",1,\"\"))","v":1},1,null,"","","",3157954,3157954]
[null,"D1757 West District","EXIT-PK-6703","District","West","General Outdoor Sport",0.5,47055.776964629673,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13323543.249250541},94111.553929259346,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":7122070.9744092217},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20445614},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2111,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2111=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2111=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2111=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2111=\"y\",1,\"\"))","v":0.25},1,null,5111403.5,5111403.5,5111403.5,5111403.5,20445614]
[null,"D1758 West Local","EXIT-PK-6704","Local","West","Access Recreation Corridor",0.5,6951.04825747219,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":268907.02078687097},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":268907},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2112,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2112=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2112=\"y\",1,\"\"))","v":1},1,null,"","","",268907,268907]
[null,"D1759 South Local","EXIT-PK-6705","Local","South","General Recreation",0.5,5987.2266353603954,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":430969.73234500817},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":430970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2113,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2113=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2113=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2113=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2113=\"y\",1,\"\"))","v":""},1,null,"","",430970,"",430970]
[null,"D1759 South District","EXIT-PK-6706","District","South","Access Recreation Corridor",0.5,12533.525501158125,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2838085.1620386546},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2838085},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2114,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2114=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2114=\"y\",1,\"\"))","v":0.25},1,null,709521.25,709521.25,709521.25,709521.25,2838085]
[null,"D1760 South Local","EXIT-PK-6707","Local","South","General Recreation",0.5,1464.1991176768925,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":105395.29239100257},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":105395},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2115,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2115=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2115=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2115=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2115=\"y\",1,\"\"))","v":""},1,null,"","",105395,"",105395]
[null,"D1761 North District","EXIT-PK-6708","District","North","Access Recreation Corridor",0.5,1998.118526737909,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":406410.30005712842},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":406410},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2116,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2116=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2116=\"y\",1,\"\"))","v":0.25},1,null,101602.5,101602.5,101602.5,101602.5,406410]
[null,"D1761 North District","EXIT-PK-6710","District","North","Access Recreation Corridor",0.5,5714.4833758010054,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1162305.8754288747},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1162306},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2117,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2117=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2117=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2117=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2117=\"y\",1,\"\"))","v":0.25},1,null,290576.5,290576.5,290576.5,290576.5,1162306]
[null,"D1763 East District","EXIT-PK-6711","District","East","General Recreation",0.5,57323.784360386751,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8481574.3086418398},114647.5687207735,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":18029731.081057984},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":26511305},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2118,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2118=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2118=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2118=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2118=\"y\",1,\"\"))","v":0.25},1,null,6627826.25,6627826.25,6627826.25,6627826.25,26511305]
[null,"D1765 South Local","EXIT-PK-6713","Local","South","Access Recreation Corridor",0.5,2769.405489968346,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199346.04374544625},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":199346},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2119,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2119=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2119=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2119=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2119=\"y\",1,\"\"))","v":""},1,null,"","",199346,"",199346]
[null,"D1765 South Local","EXIT-PK-6714","Local","South","General Recreation",0.5,5544.4341375035001,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":399096.85097473796},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":399097},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2120,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2120=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2120=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2120=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2120=\"y\",1,\"\"))","v":""},1,null,"","",399097,"",399097]
[null,"D1766 West Local","EXIT-PK-6715","Local","West","General Recreation",0.5,5998.0518199077096,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232039.56952576298},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":232040},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2121,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2121=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2121=\"y\",1,\"\"))","v":1},1,null,"","","",232040,232040]
[null,"D1767 South Local","EXIT-PK-6717","Local","South","Access Recreation Corridor",0.5,20669.636682202286,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1487832.0683548125},41339.273364404573,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1613368.2766091018},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3101200},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2122,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2122=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2122=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2122=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2122=\"y\",1,\"\"))","v":""},1,null,"","",3101200,"",3101200]
[null,"D1767 South Local","EXIT-PK-6718","Local","South","Access Recreation Corridor",0.5,19395.09068430695,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1396088.2976529889},38790.181368613899,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1513883.6019774461},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2909972},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2123,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2123=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2123=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2123=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2123=\"y\",1,\"\"))","v":""},1,null,"","",2909972,"",2909972]
[null,"D1768 West Local","EXIT-PK-6719","Local","West","General Recreation",0.5,726.73017735963401,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28114.154825442227},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":28114},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2124,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2124=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2124=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2124=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2124=\"y\",1,\"\"))","v":1},1,null,"","","",28114,28114]
[null,"D1768 West Local","EXIT-PK-6720","Local","West","Access Recreation Corridor",0.5,7130.7885754919698,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":275860.42287007859},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":275860},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2125,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2125=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2125=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2125=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2125=\"y\",1,\"\"))","v":1},1,null,"","","",275860,275860]
[null,"D1768 West Local","EXIT-PK-6721","Local","West","General Recreation",0.5,921.07630742896947,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":35632.594764659094},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":35633},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2126,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2126=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2126=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2126=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2126=\"y\",1,\"\"))","v":1},1,null,"","","",35633,35633]
[null,"D1769 North Metropolitan","EXIT-PK-6722","Metropolitan","North","Access Recreation Corridor",0.5,3969.9332286406488,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":470232.56057203613},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":470233},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2127,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2127=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2127=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2127=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2127=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U2127:X2127)","v":1},null,{"$f":"IF(U2127=\"\",\"\",(U2127/$Y2127)*$O2127)","v":117558.25},{"$f":"IF(V2127=\"\",\"\",(V2127/$Y2127)*$O2127)","v":117558.25},{"$f":"IF(W2127=\"\",\"\",(W2127/$Y2127)*$O2127)","v":117558.25},{"$f":"IF(X2127=\"\",\"\",(X2127/$Y2127)*$O2127)","v":117558.25},{"$f":"SUM(AA2127:AD2127)","v":470233}]
[null,"D1770 North Metropolitan","EXIT-PK-6724","Metropolitan","North","Access Recreation Corridor",0.5,50660.935439852903,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":6000710.8484828882},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6000711},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2128,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2128=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2128=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2128=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2128=\"y\",1,\"\"))","v":0.25},1,null,1500177.75,1500177.75,1500177.75,1500177.75,6000711]
[null,"D1770 North Metropolitan","EXIT-PK-6726","Metropolitan","North","Access Recreation Corridor",0.5,42263.856790251208,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5006089.6376674566},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5006090},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2129,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2129=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2129=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2129=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2129=\"y\",1,\"\"))","v":0.25},1,null,1251522.5,1251522.5,1251522.5,1251522.5,5006090]
[null,"D1771 South District","EXIT-PK-6729","District","South","Access Recreation Corridor",0.5,1969.127963088672,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":445888.3379365977},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":445888},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2130,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2130=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2130=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2130=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2130=\"y\",1,\"\"))","v":0.25},1,null,111472,111472,111472,111472,445888]
[null,"D1773 South Local","EXIT-PK-6730","Local","South","General Recreation",0.5,1346.2681976681899,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":96906.444360566908},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":96906},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2131,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2131=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2131=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2131=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2131=\"y\",1,\"\"))","v":""},1,null,"","",96906,"",96906]
[null,"D1774 West Local","EXIT-PK-6731","Local","West","Access Recreation Corridor",0.5,11915.853034867336,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":460974.57837325195},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":460975},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2132,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2132=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2132=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2132=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2132=\"y\",1,\"\"))","v":1},1,null,"","","",460975,460975]
[null,"D1775 West District","EXIT-PK-6732","District","West","General Recreation",0.5,779.38846150862446,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":220678.87398145569},1558.7769230172489,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":117963.41060678773},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":338642},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2133,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2133=\"y\",1,\"\"))","v":0.25},1,null,84660.5,84660.5,84660.5,84660.5,338642]
[null,"D1777 East Local","EXIT-PK-6733","Local","East","General Recreation",0.5,11503.747927663675,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":642026.53215929819},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":642027},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2134,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2134=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2134=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2134=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2134=\"y\",1,\"\"))","v":""},1,null,642027,"","","",642027]
[null,"D1783 South Local","EXIT-PK-6735","Local","South","Access Recreation Corridor",0.5,2596.8560454979834,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186925.67077000503},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186926},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2135,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2135=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2135=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2135=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2135=\"y\",1,\"\"))","v":""},1,null,"","",186926,"",186926]
[null,"D1784 West Metropolitan","EXIT-PK-6736","Metropolitan","West","Urban Common",0.5,1692.4878548252934,557.40114642261381,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":471697.33529298444},0,132.99262744440287,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":471697},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2136,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2136=\"y\",1,\"\"))","v":0.25},1,null,117924.25,117924.25,117924.25,117924.25,471697]
[null,"D1785 South Local","EXIT-PK-6737","Local","South","Access Recreation Corridor",0.5,621.72813047072896,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":44752.941937733012},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44753},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2137,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2137=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2137=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2137=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2137=\"y\",1,\"\"))","v":""},1,null,"","",44753,"",44753]
[null,"D1787 East Local","EXIT-PK-6738","Local","East","General Recreation",0.5,706.48768812594199,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39429.222830064027},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39429},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2138,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2138=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2138=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2138=\"y\",1,\"\"))","v":""},1,null,39429,"","","",39429]
[null,"D1790 South District","EXIT-PK-6740","District","South","Urban Common",0.5,248.6088440649624,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56294.86064612506},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":56295},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2139,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2139=\"y\",1,\"\"))","v":0.25},1,null,14073.75,14073.75,14073.75,14073.75,56295]
[null,"D1791 West Local","EXIT-PK-6741","Local","West","General Recreation",0.5,3028.1615505122377,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117146.92098911179},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117147},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2140,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2140=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2140=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2140=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2140=\"y\",1,\"\"))","v":1},1,null,"","","",117147,117147]
[null,"D1792 East Local","EXIT-PK-6742","Local","East","Access Recreation Corridor",0.5,12068.694811704399,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":673556.33367230231},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":673556},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2141,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2141=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2141=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2141=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2141=\"y\",1,\"\"))","v":""},1,null,673556,"","","",673556]
[null,"D1794 South Local","EXIT-PK-6743","Local","South","Access Recreation Corridor",0.5,4345.6923961171497,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":312809.58662016806},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":312810},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2142,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2142=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2142=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2142=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2142=\"y\",1,\"\"))","v":""},1,null,"","",312810,"",312810]
[null,"D1797 West Local","EXIT-PK-6745","Local","West","Access Recreation Corridor",0.5,11033.557811180604,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":426842.26174013957},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":426842},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2143,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2143=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2143=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2143=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2143=\"y\",1,\"\"))","v":1},1,null,"","","",426842,426842]
[null,"D1799 South Local","EXIT-PK-6746","Local","South","General Recreation",0.5,5050.2430697080254,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":363524.22191185143},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":363524},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2144,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2144=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2144=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2144=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2144=\"y\",1,\"\"))","v":""},1,null,"","",363524,"",363524]
[null,"D1800 South Local","EXIT-PK-6749","Local","South","Access Recreation Corridor",0.5,12935.302010788546,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":931102.82688602793},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":931103},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2145,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2145=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2145=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2145=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2145=\"y\",1,\"\"))","v":""},1,null,"","",931103,"",931103]
[null,"D1801 South Local","EXIT-PK-6750","Local","South","General Recreation",0.5,1295.3928469236755,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93244.358785948934},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":93244},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2146,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2146=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2146=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2146=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2146=\"y\",1,\"\"))","v":""},1,null,"","",93244,"",93244]
[null,"D1802 West District","EXIT-PK-6751","District","West","Access Recreation Corridor",0.5,9074.5896116919794,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2569412.1946272124},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2569412},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2147,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2147=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2147=\"y\",1,\"\"))","v":0.25},1,null,642353,642353,642353,642353,2569412]
[null,"D1803 South District","EXIT-PK-6752","District","South","Access Recreation Corridor",0.5,1882.944868542593,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":426373.08168828994},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":426373},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2148,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2148=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2148=\"y\",1,\"\"))","v":0.25},1,null,106593.25,106593.25,106593.25,106593.25,426373]
[null,"D1805 North Local","EXIT-PK-6754","Local","North","General Recreation",0.5,1514.4572833895925,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":87567.42717297838},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":87567},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2149,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2149=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2149=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2149=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2149=\"y\",1,\"\"))","v":""},1,null,"",87567,"","",87567]
[null,"D1806 East Local","EXIT-PK-6756","Local","East","General Recreation",0.5,2410.3477347334665,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134522.00162588531},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":134522},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2150,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2150=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2150=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2150=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2150=\"y\",1,\"\"))","v":""},1,null,134522,"","","",134522]
[null,"D1806 East Local","EXIT-PK-6757","Local","East","General Outdoor Sport",0.5,12193.589522293225,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":680526.73309591587},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":680527},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2151,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2151=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2151=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2151=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2151=\"y\",1,\"\"))","v":""},1,null,680527,"","","",680527]
[null,"D1809 West Local","EXIT-PK-6761","Local","West","General Recreation",0.5,2131.4053250691054,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82455.168605322906},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":82455},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2152,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2152=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2152=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2152=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2152=\"y\",1,\"\"))","v":1},1,null,"","","",82455,82455]
[null,"D1810 South Local","EXIT-PK-6762","Local","South","Access Recreation Corridor",0.5,1358.0270153447925,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":97752.862045317554},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":97753},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2153,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2153=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2153=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2153=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2153=\"y\",1,\"\"))","v":""},1,null,"","",97753,"",97753]
[null,"D1810 South Local","EXIT-PK-6763","Local","South","General Recreation",0.5,4093.3589172260854,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":294646.23679520848},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":294646},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2154,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2154=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2154=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2154=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2154=\"y\",1,\"\"))","v":""},1,null,"","",294646,"",294646]
[null,"D1810 South Local","EXIT-PK-6764","Local","South","Access Recreation Corridor",0.5,2731.1441908692404,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":196591.9369049723},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":196592},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2155,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2155=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2155=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2155=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2155=\"y\",1,\"\"))","v":""},1,null,"","",196592,"",196592]
[null,"D1810 South Local","EXIT-PK-6767","Local","South","Access Recreation Corridor",0.5,296.47628733038903,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21340.816705150224},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21341},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2156,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2156=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2156=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2156=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2156=\"y\",1,\"\"))","v":""},1,null,"","",21341,"",21341]
[null,"D1810 South Local","EXIT-PK-6768","Local","South","Access Recreation Corridor",0.5,1355.4599690506559,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":97568.082126052861},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":97568},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2157,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2157=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2157=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2157=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2157=\"y\",1,\"\"))","v":""},1,null,"","",97568,"",97568]
[null,"D1811 East Local","EXIT-PK-6769","Local","East","General Recreation",0.5,5389.6886640479252,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":300799.63018624106},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":300800},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2158,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2158=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2158=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2158=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2158=\"y\",1,\"\"))","v":""},1,null,300800,"","","",300800]
[null,"D1812 East Local","EXIT-PK-6770","Local","East","General Recreation",0.5,2112.308808957569,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117888.38802729148},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117888},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2159,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2159=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2159=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2159=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2159=\"y\",1,\"\"))","v":""},1,null,117888,"","","",117888]
[null,"D1815 East Local","EXIT-PK-6772","Local","East","General Recreation",0.5,10848.790409732295,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":605473.21870065178},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":605473},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2160,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2160=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2160=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2160=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2160=\"y\",1,\"\"))","v":""},1,null,605473,"","","",605473]
[null,"D1816 East Local","EXIT-PK-6773","Local","East","Access Recreation Corridor",0.5,794.20592402214254,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":44324.79557328621},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44325},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2161,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2161=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2161=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2161=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2161=\"y\",1,\"\"))","v":""},1,null,44325,"","","",44325]
[null,"D1817 North Local","EXIT-PK-6774","Local","North","General Recreation",0.5,2708.9573166859745,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":156634.60775379449},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":156635},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2162,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2162=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2162=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2162=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2162=\"y\",1,\"\"))","v":""},1,null,"",156635,"","",156635]
[null,"D1817 North Local","EXIT-PK-6775","Local","North","Access Recreation Corridor",0.5,690.16867971780096,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39906.239853126324},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39906},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2163,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2163=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2163=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2163=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2163=\"y\",1,\"\"))","v":""},1,null,"",39906,"","",39906]
[null,"D1819 South Local","EXIT-PK-6777","Local","South","General Recreation",0.5,2382.3266278035021,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":171483.515101823},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":171484},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2164,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2164=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2164=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2164=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2164=\"y\",1,\"\"))","v":""},1,null,"","",171484,"",171484]
[null,"D1820 South Local","EXIT-PK-6778","Local","South","General Recreation",0.5,1726.2221949517366,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":124256.11433056786},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124256},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2165,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2165=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2165=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2165=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2165=\"y\",1,\"\"))","v":""},1,null,"","",124256,"",124256]
[null,"D1821 West Local","EXIT-PK-6779","Local","West","General Recreation",0.5,2179.2362173044171,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":84305.546024117153},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":84306},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2166,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2166=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2166=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2166=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2166=\"y\",1,\"\"))","v":1},1,null,"","","",84306,84306]
[null,"D1822 South Local","EXIT-PK-6780","Local","South","Access Recreation Corridor",0.5,7262.6317394058851,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":522775.34282176202},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":522775},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2167,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2167=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2167=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2167=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2167=\"y\",1,\"\"))","v":""},1,null,"","",522775,"",522775]
[null,"D1823 South Local","EXIT-PK-6781","Local","South","General Recreation",0.5,2970.6896383947833,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":213834.78466938369},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":213835},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2168,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2168=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2168=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2168=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2168=\"y\",1,\"\"))","v":""},1,null,"","",213835,"",213835]
[null,"D1823 South Local","EXIT-PK-6783","Local","South","General Recreation",0.5,47247.20357236229,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3400925.9909042027},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3400926},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2169,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2169=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2169=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2169=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2169=\"y\",1,\"\"))","v":""},1,null,"","",3400926,"",3400926]
[null,"D1829 South Local","EXIT-PK-6786","Local","South","Access Recreation Corridor",0.5,224.85737810709466,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16185.578058175792},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16186},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2170,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2170=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2170=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2170=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2170=\"y\",1,\"\"))","v":""},1,null,"","",16186,"",16186]
[null,"D1830 South Local","EXIT-PK-6787","Local","South","General Recreation",0.5,6734.9659219272398,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":484793.15006772184},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":484793},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2171,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2171=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2171=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2171=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2171=\"y\",1,\"\"))","v":""},1,null,"","",484793,"",484793]
[null,"D1832 East Local","EXIT-PK-6789","Local","East","General Recreation",0.5,1242.7756996531559,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69359.566787917938},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69360},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2172,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2172=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2172=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2172=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2172=\"y\",1,\"\"))","v":""},1,null,69360,"","","",69360]
[null,"D1833 East Local","EXIT-PK-6791","Local","East","General Recreation",0.5,1556.1106779627944,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86846.856216833839},3112.2213559255888,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":205797.88611222099},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":292645},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2173,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2173=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2173=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2173=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2173=\"y\",1,\"\"))","v":""},1,null,292645,"","","",292645]
[null,"D1834 West Local","EXIT-PK-6792","Local","West","Access Recreation Corridor",0.5,6679.6782186277651,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":258408.84756558348},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":258409},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2174,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2174=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2174=\"y\",1,\"\"))","v":1},1,null,"","","",258409,258409]
[null,"D1835 West Local","EXIT-PK-6793","Local","West","General Recreation",0.5,3193.9766823257328,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123561.61578703921},6387.9533646514656,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":331660.59244725463},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":455222},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2175,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2175=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2175=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2175=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2175=\"y\",1,\"\"))","v":1},1,null,"","","",455222,455222]
[null,"D1837 South Local","EXIT-PK-6794","Local","South","General Recreation",0.5,5905.5138842322649,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":425087.92351637932},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":425088},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2176,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2176=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2176=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2176=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2176=\"y\",1,\"\"))","v":""},1,null,"","",425088,"",425088]
[null,"D1837 South Local","EXIT-PK-6795","Local","South","Access Recreation Corridor",0.5,744.12779768371001,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":53563.457228126936},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":53563},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2177,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2177=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2177=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2177=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2177=\"y\",1,\"\"))","v":""},1,null,"","",53563,"",53563]
[null,"D1837 South Local","EXIT-PK-6796","Local","South","Access Recreation Corridor",0.5,996.56779522439501,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":71734.47442843621},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71734},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2178,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2178=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2178=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2178=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2178=\"y\",1,\"\"))","v":""},1,null,"","",71734,"",71734]
[null,"D1838 East Local","EXIT-PK-6797","Local","East","General Recreation",0.5,2628.4465777417186,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":146694.14280326778},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":146694},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2179,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2179=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2179=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2179=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2179=\"y\",1,\"\"))","v":""},1,null,146694,"","","",146694]
[null,"D1839 East Local","EXIT-PK-6798","Local","East","General Recreation",0.5,2540.9105663659393,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":141808.74004791878},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":141809},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2180,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2180=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2180=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2180=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2180=\"y\",1,\"\"))","v":""},1,null,141809,"","","",141809]
[null,"D1840 South Local","EXIT-PK-6799","Local","South","General Recreation",0.5,276.01055153736905,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":19867.661734721991},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":19868},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2181,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2181=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2181=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2181=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2181=\"y\",1,\"\"))","v":""},1,null,"","",19868,"",19868]
[null,"D1842 East Local","EXIT-PK-6800","Local","East","General Recreation",0.5,6718.5623750089753,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":374964.34465067333},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":374964},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2182,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2182=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2182=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2182=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2182=\"y\",1,\"\"))","v":""},1,null,374964,"","","",374964]
[null,"D1842 East Local","EXIT-PK-6801","Local","East","Access Recreation Corridor",0.5,2276.5288883999278,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":127053.54435532265},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":127054},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2183,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2183=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2183=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2183=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2183=\"y\",1,\"\"))","v":""},1,null,127054,"","","",127054]
[null,"D1843 South Local","EXIT-PK-6802","Local","South","General Recreation",0.5,5738.5809985379101,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":413071.83903372713},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":413072},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2184,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2184=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2184=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2184=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2184=\"y\",1,\"\"))","v":""},1,null,"","",413072,"",413072]
[null,"D1844 West Local","EXIT-PK-6803","Local","West","General Recreation",0.5,1785.6841912825896,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69080.662104140967},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":69081},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2185,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2185=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2185=\"y\",1,\"\"))","v":1},1,null,"","","",69081,69081]
[null,"D1845 South District","EXIT-PK-6805","District","South","Access Recreation Corridor",0.5,8906.1445366872358,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2016702.8549316055},17812.289073374472,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2496311.4581442582},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4513014},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2186,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2186=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2186=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2186=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2186=\"y\",1,\"\"))","v":0.25},1,null,1128253.5,1128253.5,1128253.5,1128253.5,4513014]
[null,"D1845 South Metropolitan","EXIT-PK-6806","Metropolitan","South","General Recreation",0.5,94587.427388153606,359.58638055692694,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17006175.330348648},189174.85477630721,107.04131349308125,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":20249524.935118821},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":37255700},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2187,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2187=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2187=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2187=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2187=\"y\",1,\"\"))","v":0.25},1,null,9313925,9313925,9313925,9313925,37255700]
[null,"D1846 West Local","EXIT-PK-6809","Local","West","General Recreation",0.5,3464.4706679950064,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134025.89817047681},6928.9413359900127,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":359748.52309400111},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":493774},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2188,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2188=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2188=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2188=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2188=\"y\",1,\"\"))","v":1},1,null,"","","",493774,493774]
[null,"D1847 East Local","EXIT-PK-6810","Local","East","General Recreation",0.5,367.13954268262603,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20490.133206087092},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20490},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2189,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2189=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2189=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2189=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2189=\"y\",1,\"\"))","v":""},1,null,20490,"","","",20490]
[null,"D1847 East Local","EXIT-PK-6811","Local","East","Access Recreation Corridor",0.5,8140.7458654714846,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":454336.69705419912},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":454337},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2190,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2190=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2190=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2190=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2190=\"y\",1,\"\"))","v":""},1,null,454337,"","","",454337]
[null,"D1848 South Local","EXIT-PK-6812","Local","South","Access Recreation Corridor",0.5,9054.1416364357192,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":651730.96582364722},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":651731},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2191,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2191=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2191=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2191=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2191=\"y\",1,\"\"))","v":""},{"$f":"SUM(U2191:X2191)","v":1},null,{"$f":"IF(U2191=\"\",\"\",(U2191/$Y2191)*$O2191)","v":""},{"$f":"IF(V2191=\"\",\"\",(V2191/$Y2191)*$O2191)","v":""},{"$f":"IF(W2191=\"\",\"\",(W2191/$Y2191)*$O2191)","v":651731},{"$f":"IF(X2191=\"\",\"\",(X2191/$Y2191)*$O2191)","v":""},{"$f":"SUM(AA2191:AD2191)","v":651731}]
[null,"D1849 West Local","EXIT-PK-6813","Local","West","Access Recreation Corridor",0.5,6087.5545346402396,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":235502.05568318383},12175.109069280479,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":632127.95343377173},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":867630},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2192,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2192=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2192=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2192=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2192=\"y\",1,\"\"))","v":1},1,null,"","","",867630,867630]
[null,"D1850 South Local","EXIT-PK-6814","Local","South","General Recreation",0.5,418.02191551318322,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":30089.856959660578},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30090},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2193,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2193=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2193=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2193=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2193=\"y\",1,\"\"))","v":""},1,null,"","",30090,"",30090]
[null,"D1854 West District","EXIT-PK-6820","District","West","General Outdoor Sport",0.5,10844.203869399855,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3070467.189740432},21688.407738799709,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1641311.5370910272},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4711779},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2194,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2194=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2194=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2194=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2194=\"y\",1,\"\"))","v":0.25},1,null,1177944.75,1177944.75,1177944.75,1177944.75,4711779]
[null,"D1855 East Local","EXIT-PK-6821","Local","East","Access Recreation Corridor",0.5,13615.992972328209,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":759911.36148831248},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":759911},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2195,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2195=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2195=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2195=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2195=\"y\",1,\"\"))","v":""},1,null,759911,"","","",759911]
[null,"D1857 East Local","EXIT-PK-6822","Local","East","General Recreation",0.5,8646.8431547424607,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":482582.09060845937},17293.686309484921,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1143557.5039685406},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1626140},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2196,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2196=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2196=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2196=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2196=\"y\",1,\"\"))","v":""},1,null,1626140,"","","",1626140]
[null,"D1858 East District","EXIT-PK-6823","District","East","General Recreation",0.5,13711.592014018979,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2028754.5188144897},27423.184028037958,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4312630.7773354501},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6341385},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2197,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2197=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2197=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2197=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2197=\"y\",1,\"\"))","v":0.25},1,null,1585346.25,1585346.25,1585346.25,1585346.25,6341385]
[null,"D1861 South Local","EXIT-PK-6825","Local","South","General Recreation",0.5,2588.1007670461099,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186295.4524334007},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186295},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2198,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2198=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2198=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2198=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2198=\"y\",1,\"\"))","v":""},1,null,"","",186295,"",186295]
[null,"D1862 South Local","EXIT-PK-6826","Local","South","General Recreation",0.5,2455.3266656092801,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":176738.16949698568},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":176738},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2199,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2199=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2199=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2199=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2199=\"y\",1,\"\"))","v":""},1,null,"","",176738,"",176738]
[null,"D1863 East Local","EXIT-PK-6827","Local","East","General Recreation",0.5,3066.8799341829613,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":171163.19838314783},6133.7598683659226,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":405599.30366979423},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":576763},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2200,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2200=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2200=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2200=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2200=\"y\",1,\"\"))","v":""},1,null,576763,"","","",576763]
[null,"D1864 South District","EXIT-PK-6828","District","South","General Recreation",0.5,37084.593287127813,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8397416.5081253853},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8397417},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2201,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2201=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2201=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2201=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2201=\"y\",1,\"\"))","v":0.25},1,null,2099354.25,2099354.25,2099354.25,2099354.25,8397417]
[null,"D1865 East Local","EXIT-PK-6829","Local","East","General Recreation",0.5,8407.8624202572155,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":469244.52678324044},16815.724840514431,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1111951.9564486197},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1581196},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2202,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2202=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2202=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2202=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2202=\"y\",1,\"\"))","v":""},1,null,1581196,"","","",1581196]
[null,"D1867 West Local","EXIT-PK-6830","Local","West","General Recreation",0.5,3538.4762518200969,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":136888.86506854222},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":136889},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2203,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2203=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2203=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2203=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2203=\"y\",1,\"\"))","v":1},1,null,"","","",136889,136889]
[null,"D1868 West Local","EXIT-PK-6831","Local","West","General Recreation",0.5,5012.1388070386702,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":193898.71346702025},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":193899},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2204,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2204=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2204=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2204=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2204=\"y\",1,\"\"))","v":1},1,null,"","","",193899,193899]
[null,"D1869 South Local","EXIT-PK-6833","Local","South","Access Recreation Corridor",0.5,15418.898568319109,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1109875.9064501859},30837.797136638219,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1203521.967650234},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2313398},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2205,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2205=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2205=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2205=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2205=\"y\",1,\"\"))","v":""},1,null,"","",2313398,"",2313398]
[null,"D1870 East Local","EXIT-PK-6834","Local","East","General Recreation",0.5,2872.0766494272489,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":160291.18709157646},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":160291},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2206,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2206=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2206=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2206=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2206=\"y\",1,\"\"))","v":""},1,null,160291,"","","",160291]
[null,"D1871 North Local","EXIT-PK-6835","Local","North","General Recreation",0.5,3139.4844896701238,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181528.11731644053},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":181528},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2207,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2207=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2207=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2207=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2207=\"y\",1,\"\"))","v":""},1,null,"",181528,"","",181528]
[null,"D1874 South Local","EXIT-PK-6838","Local","South","Access Recreation Corridor",0.5,36737.563015550222,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2644425.9862006227},73475.126031100444,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2867550.0997195742},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5511976},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2208,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2208=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2208=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2208=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2208=\"y\",1,\"\"))","v":""},1,null,"","",5511976,"",5511976]
[null,"D1874 South Local","EXIT-PK-6839","Local","South","General Recreation",0.5,1107.8460945853635,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":79744.456647610627},2215.692189170727,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":86472.915409700072},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":166217},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2209,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2209=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2209=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2209=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2209=\"y\",1,\"\"))","v":""},1,null,"","",166217,"",166217]
[null,"D1878 East District","EXIT-PK-6844","District","East","Access Recreation Corridor",0.5,697.980534659981,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":103272.55670152775},1395.961069319962,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":219531.93565547117},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":322804},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2210,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2210=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2210=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2210=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2210=\"y\",1,\"\"))","v":0.25},1,null,80701,80701,80701,80701,322804]
[null,"D1879 East Local","EXIT-PK-6845","Local","East","Access Recreation Corridor",0.5,1214.6628106816654,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":67790.580686271758},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":67791},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2211,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2211=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2211=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2211=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2211=\"y\",1,\"\"))","v":""},1,null,67791,"","","",67791]
[null,"D1880 West Local","EXIT-PK-6846","Local","West","Access Recreation Corridor",0.5,2778.3086083882363,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":107481.15435755729},5556.6172167764726,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":288497.87293637381},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":395979},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2212,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2212=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2212=\"y\",1,\"\"))","v":1},1,null,"","","",395979,395979]
[null,"D1881 West Local","EXIT-PK-6847","Local","West","Access Recreation Corridor",0.5,13956.597576323255,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":539922.45997370942},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":539922},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2213,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2213=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2213=\"y\",1,\"\"))","v":1},1,null,"","","",539922,539922]
[null,"D1881 West District","EXIT-PK-6848","District","West","Specialised Outdoor Sport",0.5,65201.28700430155,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":18461328.732529316},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":18461329},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2214,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2214=\"y\",1,\"\"))","v":0.25},1,null,4615332.25,4615332.25,4615332.25,4615332.25,18461329]
[null,"D1881 West Local","EXIT-PK-6849","Local","West","Access Recreation Corridor",0.5,14283.14010547541,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":552555.02637549245},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":552555},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2215,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2215=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2215=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2215=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2215=\"y\",1,\"\"))","v":1},1,null,"","","",552555,552555]
[null,"D1882 West Local","EXIT-PK-6850","Local","West","Access Recreation Corridor",0.5,12503.72042313026,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":483716.71195369551},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":483717},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2216,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2216=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2216=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2216=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2216=\"y\",1,\"\"))","v":1},1,null,"","","",483717,483717]
[null,"D1886 West District","EXIT-PK-6854","District","West","General Recreation",0.5,93437.690968467447,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":26456286.497282792},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":26456286},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2217,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2217=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2217=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2217=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2217=\"y\",1,\"\"))","v":0.25},1,null,6614071.5,6614071.5,6614071.5,6614071.5,26456286]
[null,"D1888 West Local","EXIT-PK-6856","Local","West","General Recreation",0.5,3476.1523955404159,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134477.8154116646},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":134478},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2218,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2218=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2218=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2218=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2218=\"y\",1,\"\"))","v":1},1,null,"","","",134478,134478]
[null,"D1889 West Local","EXIT-PK-6857","Local","West","Access Recreation Corridor",0.5,6500.4392022146903,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":251474.83874747512},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":251475},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2219,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2219=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2219=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2219=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2219=\"y\",1,\"\"))","v":1},1,null,"","","",251475,251475]
[null,"D1890 West Local","EXIT-PK-6861","Local","West","Access Recreation Corridor",0.5,3973.4079497062403,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":153714.55563954546},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":153715},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2220,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2220=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2220=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2220=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2220=\"y\",1,\"\"))","v":1},1,null,"","","",153715,153715]
[null,"D1893 West District","EXIT-PK-6866","District","West","Specialised Outdoor Sport",0.5,6166.6267670305851,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1746041.054518685},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1746041},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2221,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2221=\"y\",1,\"\"))","v":0.25},1,null,436510.25,436510.25,436510.25,436510.25,1746041]
[null,"D1893 West District","EXIT-PK-6867","District","West","General Recreation",0.5,6544.8300426701453,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1853126.9008278335},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1853127},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2222,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2222=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2222=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2222=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2222=\"y\",1,\"\"))","v":0.25},1,null,463281.75,463281.75,463281.75,463281.75,1853127]
[null,"D1894 West Local","EXIT-PK-6871","Local","West","General Recreation",0.5,4679.6523994620102,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181036.20323808349},9359.3047989240204,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":485932.25362016057},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":666968},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2223,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2223=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2223=\"y\",1,\"\"))","v":1},1,null,"","","",666968,666968]
[null,"D1897 West Local","EXIT-PK-6874","Local","West","Access Recreation Corridor",0.5,26377.591258660505,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1020438.8198967392},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1020439},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2224,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2224=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2224=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2224=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2224=\"y\",1,\"\"))","v":1},1,null,"","","",1020439,1020439]
[null,"D1897 West District","EXIT-PK-6875","District","West","General Outdoor Sport",0.5,21072.331490178865,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5966496.3174017742},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5966496},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2225,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2225=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2225=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2225=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2225=\"y\",1,\"\"))","v":0.25},1,null,1491624,1491624,1491624,1491624,5966496]
[null,"D1897 West Local","EXIT-PK-6876","Local","West","Access Recreation Corridor",0.5,5033.9634315952253,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":194743.01702411126},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":194743},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2226,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2226=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2226=\"y\",1,\"\"))","v":1},1,null,"","","",194743,194743]
[null,"D1897 West Local","EXIT-PK-6878","Local","West","Access Recreation Corridor",0.5,4512.8884282357712,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174584.80180682032},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":174585},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2227,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2227=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2227=\"y\",1,\"\"))","v":1},1,null,"","","",174585,174585]
[null,"D1897 West Local","EXIT-PK-6879","Local","West","General Recreation",0.5,1827.0439130955135,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":70680.696971016107},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":70681},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2228,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2228=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2228=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2228=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2228=\"y\",1,\"\"))","v":1},1,null,"","","",70681,70681]
[null,"D1900 West District","EXIT-PK-6884","District","West","Access Recreation Corridor",0.5,39466.362587914155,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11174648.953855947},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11174649},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2229,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2229=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2229=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2229=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2229=\"y\",1,\"\"))","v":0.25},1,null,2793662.25,2793662.25,2793662.25,2793662.25,11174649]
[null,"D1902 North Local","EXIT-PK-6888","Local","North","General Recreation",0.5,9746.0581523418296,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":563526.78074133547},19492.116304683659,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1663297.8955812841},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2226825},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2230,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2230=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2230=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2230=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2230=\"y\",1,\"\"))","v":""},1,null,"",2226825,"","",2226825]
[null,"D1904 East Local","EXIT-PK-6890","Local","East","General Recreation",0.5,11008.896320722955,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":614408.76244325656},22017.792641445911,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1455942.448900515},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2070351},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2231,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2231=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2231=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2231=\"y\",1,\"\"))","v":""},1,null,2070351,"","","",2070351]
[null,"D1904 East Local","EXIT-PK-6891","Local","East","General Recreation",0.5,20024.697340235001,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1117582.467186556},40049.394680470003,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2648295.1637170813},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3765878},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2232,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2232=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2232=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2232=\"y\",1,\"\"))","v":""},1,null,3765878,"","","",3765878]
[null,"D1904 East Local","EXIT-PK-6892","Local","East","Access Recreation Corridor",0.5,9825.7454379774244,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":548376.86892065592},19651.490875954849,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1299469.0347217708},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1847846},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2233,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2233=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2233=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2233=\"y\",1,\"\"))","v":""},1,null,1847846,"","","",1847846]
[null,"D1908 West District","EXIT-PK-6896","District","West","Access Recreation Corridor",0.5,15732.633062150329,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4454594.7500922009},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4454595},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2234,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2234=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2234=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2234=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2234=\"y\",1,\"\"))","v":0.25},1,null,1113648.75,1113648.75,1113648.75,1113648.75,4454595]
[null,"D1909 East Local","EXIT-PK-6897","Local","East","General Recreation",0.5,4651.7063871972541,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":259612.6878974521},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":259613},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2235,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2235=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2235=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2235=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2235=\"y\",1,\"\"))","v":""},1,null,259613,"","","",259613]
[null,"D1911 East Local","EXIT-PK-6899","Local","East","General Recreation",0.5,5075.3517152568502,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":283256.42057917383},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":283256},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2236,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2236=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2236=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2236=\"y\",1,\"\"))","v":""},1,null,283256,"","","",283256]
[null,"D1912 South Local","EXIT-PK-6900","Local","South","Access Recreation Corridor",0.5,1258.3946134793291,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":90581.169343515488},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":90581},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2237,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2237=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2237=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2237=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2237=\"y\",1,\"\"))","v":""},1,null,"","",90581,"",90581]
[null,"D1913 West Local","EXIT-PK-6901","Local","West","General Recreation",0.5,720.15559577738952,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27859.811727722958},1440.311191554779,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":74780.518239668279},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":102640},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2238,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2238=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2238=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2238=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2238=\"y\",1,\"\"))","v":1},1,null,"","","",102640,102640]
[null,"D1914 West Local","EXIT-PK-6902","Local","West","Access Recreation Corridor",0.5,14513.418701131355,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":561463.54330921662},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":561464},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2239,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2239=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2239=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2239=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2239=\"y\",1,\"\"))","v":1},1,null,"","","",561464,561464]
[null,"D1921 East Local","EXIT-PK-6908","Local","East","Access Recreation Corridor",0.5,837.55230289010501,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46743.965871632012},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46744},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2240,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2240=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2240=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2240=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2240=\"y\",1,\"\"))","v":""},1,null,46744,"","","",46744]
[null,"D1921 East Local","EXIT-PK-6909","Local","East","General Recreation",0.5,3885.2478589517723,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":216836.48017561744},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216836},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2241,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2241=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2241=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2241=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2241=\"y\",1,\"\"))","v":""},1,null,216836,"","","",216836]
[null,"D1922 East Local","EXIT-PK-6910","Local","East","Access Recreation Corridor",0.5,710.81432125700701,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39670.693112838853},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":39671},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2242,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2242=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2242=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2242=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2242=\"y\",1,\"\"))","v":""},1,null,39671,"","","",39671]
[null,"D1924 North Local","EXIT-PK-6911","Local","North","General Recreation",0.5,4801.1811481280938,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":277609.07167483919},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":277609},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2243,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2243=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2243=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2243=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2243=\"y\",1,\"\"))","v":""},1,null,"",277609,"","",277609]
[null,"D1925 South Local","EXIT-PK-6912","Local","South","General Recreation",0.5,3230.7230328421838,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":232552.38619525518},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":232552},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2244,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2244=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2244=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2244=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2244=\"y\",1,\"\"))","v":""},1,null,"","",232552,"",232552]
[null,"D1926 East Local","EXIT-PK-6913","Local","East","Access Recreation Corridor",0.5,11573.352835295131,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":645911.19633560791},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":645911},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2245,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2245=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2245=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2245=\"y\",1,\"\"))","v":""},1,null,645911,"","","",645911]
[null,"D1927 East Local","EXIT-PK-6914","Local","East","Access Recreation Corridor",0.5,3339.5773563965276,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186382.49746840808},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":186382},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2246,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2246=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2246=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2246=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2246=\"y\",1,\"\"))","v":""},1,null,186382,"","","",186382]
[null,"D1928 East Local","EXIT-PK-6915","Local","East","General Recreation",0.5,4244.5782765937583,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":236890.7845109255},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":236891},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2247,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2247=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2247=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2247=\"y\",1,\"\"))","v":""},1,null,236891,"","","",236891]
[null,"D1930 East Local","EXIT-PK-6916","Local","East","Access Recreation Corridor",0.5,32688.673558257211,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1824361.5782841241},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1824362},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2248,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2248=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2248=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2248=\"y\",1,\"\"))","v":""},1,null,1824362,"","","",1824362]
[null,"D1931 East Local","EXIT-PK-6917","Local","East","General Recreation",0.5,7277.6366395484947,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":406166.39406438259},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":406166},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2249,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2249=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2249=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2249=\"y\",1,\"\"))","v":""},1,null,406166,"","","",406166]
[null,"D1932 North Local","EXIT-PK-6918","Local","North","General Recreation",0.5,4849.4040242044603,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":280397.36635650729},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":280397},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2250,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2250=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2250=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2250=\"y\",1,\"\"))","v":""},1,null,"",280397,"","",280397]
[null,"D1933 South Local","EXIT-PK-6919","Local","South","General Recreation",0.5,9007.7177786429693,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":648389.30552149634},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":648389},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2251,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2251=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2251=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2251=\"y\",1,\"\"))","v":""},1,null,"","",648389,"",648389]
[null,"D1936 South Local","EXIT-PK-6921","Local","South","General Recreation",0.5,6437.9227069374747,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":463411.5250423759},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":463412},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2252,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2252=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2252=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2252=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2252=\"y\",1,\"\"))","v":""},1,null,"","",463412,"",463412]
[null,"D1937 South Local","EXIT-PK-6922","Local","South","Access Recreation Corridor",0.5,6550.8549781238953,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":471540.56268375722},13101.709956247791,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":511326.91729760083},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":982867},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2253,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2253=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2253=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2253=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2253=\"y\",1,\"\"))","v":""},1,null,"","",982867,"",982867]
[null,"D1939 West District","EXIT-PK-6928","District","West","General Outdoor Sport",0.5,31172.512350896024,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8826298.1356603429},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8826298},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2254,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2254=\"y\",1,\"\"))","v":0.25},1,null,2206574.5,2206574.5,2206574.5,2206574.5,8826298]
[null,"D1939 West Local","EXIT-PK-6929","Local","West","General Recreation",0.5,30088.698842224734,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1164006.0700655263},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1164006},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2255,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2255=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2255=\"y\",1,\"\"))","v":1},{"$f":"SUM(U2255:X2255)","v":1},null,{"$f":"IF(U2255=\"\",\"\",(U2255/$Y2255)*$O2255)","v":""},{"$f":"IF(V2255=\"\",\"\",(V2255/$Y2255)*$O2255)","v":""},{"$f":"IF(W2255=\"\",\"\",(W2255/$Y2255)*$O2255)","v":""},{"$f":"IF(X2255=\"\",\"\",(X2255/$Y2255)*$O2255)","v":1164006},{"$f":"SUM(AA2255:AD2255)","v":1164006}]
[null,"D1940 South Local","EXIT-PK-6930","Local","South","General Recreation",0.5,3428.5680376560304,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":246793.57230082972},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":246794},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2256,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2256=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2256=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2256=\"y\",1,\"\"))","v":""},1,null,"","",246794,"",246794]
[null,"D1945 West Local","EXIT-PK-6932","Local","West","Access Recreation Corridor",0.5,6440.5829793819048,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":249159.25152072599},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":249159},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2257,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2257=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2257=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2257=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2257=\"y\",1,\"\"))","v":1},1,null,"","","",249159,249159]
[null,"D1945 West Local","EXIT-PK-6933","Local","West","General Recreation",0.5,4250.7804935088161,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":164444.94070367547},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":164445},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2258,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2258=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2258=\"y\",1,\"\"))","v":1},1,null,"","","",164445,164445]
[null,"D1946 North Metropolitan","EXIT-PK-6934","Metropolitan","North","Access Recreation Corridor",0.5,4814.9878961296354,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":570328.00229128171},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":570328},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2259,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2259=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2259=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2259=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2259=\"y\",1,\"\"))","v":0.25},1,null,142582,142582,142582,142582,570328]
[null,"D1947 North Local","EXIT-PK-6935","Local","North","General Recreation",0.5,11320.089819360295,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":654538.85805863515},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":654539},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2260,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2260=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2260=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2260=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2260=\"y\",1,\"\"))","v":""},1,null,"",654539,"","",654539]
[null,"D1948 North Metropolitan","EXIT-PK-6936","Metropolitan","North","Access Recreation Corridor",0.5,1546.3399770639346,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":183161.62138038239},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":183162},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2261,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2261=\"y\",1,\"\"))","v":0.25},1,null,45790.5,45790.5,45790.5,45790.5,183162]
[null,"D1948 North Metropolitan","EXIT-PK-6937","Metropolitan","North","Access Recreation Corridor",0.5,728.06598916600853,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":86238.310478630548},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":86238},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2262,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2262=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2262=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2262=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2262=\"y\",1,\"\"))","v":0.25},1,null,21559.5,21559.5,21559.5,21559.5,86238]
[null,"D1948 North Metropolitan","EXIT-PK-6938","Metropolitan","North","Access Recreation Corridor",0.5,121.04972116539595,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14338.155596542796},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14338},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2263,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2263=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2263=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2263=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2263=\"y\",1,\"\"))","v":0.25},1,null,3584.5,3584.5,3584.5,3584.5,14338]
[null,"D1949 East Local","EXIT-PK-6939","Local","East","General Recreation",0.5,3177.4768025323251,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":177335.6322977739},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":177336},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2264,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2264=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2264=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2264=\"y\",1,\"\"))","v":""},1,null,177336,"","","",177336]
[null,"D1950 West Local","EXIT-PK-6940","Local","West","Access Recreation Corridor",0.5,14674.853482066095,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":567708.78062948363},29349.70696413219,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1523827.8434752638},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2091537},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2265,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2265=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2265=\"y\",1,\"\"))","v":1},1,null,"","","",2091537,2091537]
[null,"D1950 West District","EXIT-PK-6941","District","West","General Outdoor Sport",0.5,9207.2061668262195,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2606961.7267330321},18414.412333652439,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1393545.7031225895},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4000507},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2266,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2266=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2266=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2266=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2266=\"y\",1,\"\"))","v":0.25},1,null,1000126.75,1000126.75,1000126.75,1000126.75,4000507]
[null,"D1952 West Local","EXIT-PK-6944","Local","West","Access Recreation Corridor",0.5,707.06657451442948,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":27353.452171226574},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":27353},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2267,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2267=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2267=\"y\",1,\"\"))","v":1},1,null,"","","",27353,27353]
[null,"D1953 South Local","EXIT-PK-6945","Local","South","General Recreation",0.5,2520.2121146335194,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":181408.72337812814},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":181409},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2268,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2268=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2268=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2268=\"y\",1,\"\"))","v":""},1,null,"","",181409,"",181409]
[null,"D1956 North Local","EXIT-PK-6947","Local","North","General Recreation",0.5,13851.055280521456,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":800881.79960500263},27702.110561042911,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2363871.7048015548},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3164754},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2269,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2269=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2269=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2269=\"y\",1,\"\"))","v":""},1,null,"",3164754,"","",3164754]
[null,"D1957 North Local","EXIT-PK-6949","Local","North","Access Recreation Corridor",0.5,314.07273418920897,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":18159.998026868583},628.14546837841795,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":53600.800412918463},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71761},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2270,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2270=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2270=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2270=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2270=\"y\",1,\"\"))","v":""},1,null,"",71761,"","",71761]
[null,"D1957 North Local","EXIT-PK-6950","Local","North","General Recreation",0.5,4589.1866295965974,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":265351.33765606995},9178.3732591931948,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":783207.35872108955},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1048559},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2271,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2271=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2271=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2271=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2271=\"y\",1,\"\"))","v":""},1,null,"",1048559,"","",1048559]
[null,"D1957 North Local","EXIT-PK-6951","Local","North","Access Recreation Corridor",0.5,11460.225733304425,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":662641.65605314588},22920.451466608851,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1955843.9983770747},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2618486},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2272,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2272=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2272=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2272=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2272=\"y\",1,\"\"))","v":""},1,null,"",2618486,"","",2618486]
[null,"D1957 North Local","EXIT-PK-6952","Local","North","General Recreation",0.5,17134.304906422905,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":990722.56016006484},34268.609812845811,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2924203.0826845933},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3914926},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2273,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2273=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2273=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2273=\"y\",1,\"\"))","v":""},1,null,"",3914926,"","",3914926]
[null,"D1958 West District","EXIT-PK-6957","District","West","General Recreation",0.5,52461.365048735701,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14854101.052607104},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14854101},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2274,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2274=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2274=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2274=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2274=\"y\",1,\"\"))","v":0.25},1,null,3713525.25,3713525.25,3713525.25,3713525.25,14854101]
[null,"D1960 West Local","EXIT-PK-6959","Local","West","Access Recreation Corridor",0.5,7190.1776800017351,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":278157.93924018199},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":278158},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2275,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2275=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2275=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2275=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2275=\"y\",1,\"\"))","v":1},1,null,"","","",278158,278158]
[null,"D1960 West Local","EXIT-PK-6960","Local","West","Access Recreation Corridor",0.5,6145.3139290342497,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":237736.52537662192},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":237737},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2276,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2276=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2276=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2276=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2276=\"y\",1,\"\"))","v":1},1,null,"","","",237737,237737]
[null,"D1961 South Local","EXIT-PK-6961","Local","South","General Recreation",0.5,4649.1471560828395,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":334652.72446112602},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":334653},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2277,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2277=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2277=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2277=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2277=\"y\",1,\"\"))","v":""},1,null,"","",334653,"",334653]
[null,"D1963 West Local","EXIT-PK-6963","Local","West","Access Recreation Corridor",0.5,3193.7041901315251,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123551.07420231444},6387.4083802630503,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":331632.2970238509},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":455183},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2278,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2278=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2278=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2278=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2278=\"y\",1,\"\"))","v":1},1,null,"","","",455183,455183]
[null,"D1967 South Local","EXIT-PK-6966","Local","South","General Recreation",0.5,6841.3906934810202,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":492453.76793051144},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":492454},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2279,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2279=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2279=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2279=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2279=\"y\",1,\"\"))","v":""},1,null,"","",492454,"",492454]
[null,"D1968 West Local","EXIT-PK-6967","Local","West","General Recreation",0.5,3186.1533079826563,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123258.96211392801},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":123259},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2280,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2280=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2280=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2280=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2280=\"y\",1,\"\"))","v":1},1,null,"","","",123259,123259]
[null,"D1970 West Local","EXIT-PK-6969","Local","West","Access Recreation Corridor",0.5,9052.3493519751792,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":350197.58246461098},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":350198},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2281,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2281=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2281=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2281=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2281=\"y\",1,\"\"))","v":1},1,null,"","","",350198,350198]
[null,"D1970 West Local","EXIT-PK-6970","Local","West","General Recreation",0.5,5583.9975482765303,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":216021.53936625022},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216022},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2282,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2282=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2282=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2282=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2282=\"y\",1,\"\"))","v":1},1,null,"","","",216022,216022]
[null,"D1972 West Local","EXIT-PK-6973","Local","West","Access Recreation Corridor",0.5,19066.149280383193,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":737589.67150806054},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":737590},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2283,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2283=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2283=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2283=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2283=\"y\",1,\"\"))","v":1},1,null,"","","",737590,737590]
[null,"D1973 South Local","EXIT-PK-6974","Local","South","Access Recreation Corridor",0.5,287.93001153163465,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20725.642699245218},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":20726},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2284,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2284=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2284=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2284=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2284=\"y\",1,\"\"))","v":""},1,null,"","",20726,"",20726]
[null,"D1974 North Metropolitan","EXIT-PK-6975","Metropolitan","North","Access Recreation Corridor",0.5,1134.2460782405719,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134349.72503869608},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":134350},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2285,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2285=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2285=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2285=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2285=\"y\",1,\"\"))","v":0.25},1,null,33587.5,33587.5,33587.5,33587.5,134350]
[null,"D1975 East Local","EXIT-PK-6977","Local","East","Access Recreation Corridor",0.5,21950.038570534696,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1225036.1562873113},43900.077141069392,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2902924.3240022045},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4127960},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2286,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2286=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2286=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2286=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2286=\"y\",1,\"\"))","v":""},1,null,4127960,"","","",4127960]
[null,"D1976 South Local","EXIT-PK-6978","Local","South","General Recreation",0.5,1892.5559384771509,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":136229.0716433448},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":136229},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2287,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2287=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2287=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2287=\"y\",1,\"\"))","v":""},1,null,"","",136229,"",136229]
[null,"D1977 South Local","EXIT-PK-6979","Local","South","General Recreation",0.5,4345.907033279489,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":312825.03653146065},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":312825},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2288,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2288=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2288=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2288=\"y\",1,\"\"))","v":""},1,null,"","",312825,"",312825]
[null,"D1978 East Local","EXIT-PK-6980","Local","East","General Recreation",0.5,4557.4610515551531,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":254352.83637819369},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":254353},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2289,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2289=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2289=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2289=\"y\",1,\"\"))","v":""},1,null,254353,"","","",254353]
[null,"D1979 South Local","EXIT-PK-6981","Local","South","General Recreation",0.5,6077.5998108295653,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":437474.93176623771},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":437475},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2290,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2290=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2290=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2290=\"y\",1,\"\"))","v":""},1,null,"","",437475,"",437475]
[null,"D1983 East Local","EXIT-PK-6984","Local","East","General Recreation",0.5,1674.7157511762275,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93466.229688031337},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":93466},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2291,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2291=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2291=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2291=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2291=\"y\",1,\"\"))","v":""},1,null,93466,"","","",93466]
[null,"D1984 North Local","EXIT-PK-6985","Local","North","General Recreation",0.5,1295.4930941170151,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":74906.699856390114},2590.9861882340301,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":221093.58506825182},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":296000},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2292,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2292=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2292=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2292=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2292=\"y\",1,\"\"))","v":""},1,null,"",296000,"","",296000]
[null,"D1990 North Local","EXIT-PK-6987","Local","North","Access Recreation Corridor",0.5,264.93117878927262,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15318.584392527195},529.86235757854524,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":45214.123009124698},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":60533},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2293,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2293=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2293=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2293=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2293=\"y\",1,\"\"))","v":""},1,null,"",60533,"","",60533]
[null,"D1993 West Local","EXIT-PK-6990","Local","West","Access Recreation Corridor",0.5,19201.169963395496,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":742813.05771810678},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":742813},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2294,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2294=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2294=\"y\",1,\"\"))","v":1},1,null,"","","",742813,742813]
[null,"D1994 West District","EXIT-PK-6991","District","West","Access Recreation Corridor",0.5,1236.1042340210595,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":349995.03323344834},2472.208468042119,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":187089.08139128453},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":537084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2295,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2295=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2295=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2295=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2295=\"y\",1,\"\"))","v":0.25},1,null,134271,134271,134271,134271,537084]
[null,"D1997 South Local","EXIT-PK-6994","Local","South","General Recreation",0.5,1068.6057591904405,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":76919.877276854881},2137.211518380881,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":83410.011437895722},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":160330},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2296,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2296=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2296=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2296=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2296=\"y\",1,\"\"))","v":""},1,null,"","",160330,"",160330]
[null,"D1998 East District","EXIT-PK-6995","District","East","General Recreation",0.5,35885.531512216061,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5309590.1731201652},71771.063024432122,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11286876.644403776},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16596467},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2297,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2297=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2297=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2297=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2297=\"y\",1,\"\"))","v":0.25},1,null,4149116.75,4149116.75,4149116.75,4149116.75,16596467]
[null,"D1999 South Local","EXIT-PK-6996","Local","South","Access Recreation Corridor",0.5,760.33835043858051,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54730.317613980798},1520.676700877161,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":59348.202048619569},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":114079},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2298,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2298=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2298=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2298=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2298=\"y\",1,\"\"))","v":""},1,null,"","",114079,"",114079]
[null,"D2000 South Local","EXIT-PK-6997","Local","South","Access Recreation Corridor",0.5,1073.3743243344879,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":77263.12589077279},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":77263},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2299,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2299=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2299=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2299=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2299=\"y\",1,\"\"))","v":""},1,null,"","",77263,"",77263]
[null,"D2002 West District","EXIT-PK-6999","District","West","Access Recreation Corridor",0.5,2348.4441499836698,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":664946.98885274469},4696.8882999673397,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":355445.96210136055},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1020393},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2300,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2300=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2300=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2300=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2300=\"y\",1,\"\"))","v":0.25},1,null,255098.25,255098.25,255098.25,255098.25,1020393]
[null,"D2004 East Local","EXIT-PK-7001","Local","East","Access Recreation Corridor",0.5,4272.815748725855,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":238466.72362432684},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":238467},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2301,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2301=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2301=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2301=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2301=\"y\",1,\"\"))","v":""},1,null,238467,"","","",238467]
[null,"D2005 South Local","EXIT-PK-7002","Local","South","General Recreation",0.5,3201.2609055860921,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":230431.65720482703},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":230432},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2302,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2302=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2302=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2302=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2302=\"y\",1,\"\"))","v":""},1,null,"","",230432,"",230432]
[null,"D2005 South Local","EXIT-PK-7003","Local","South","General Recreation",0.5,611.00242381013697,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":43980.88916434603},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":43981},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2303,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2303=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2303=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2303=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2303=\"y\",1,\"\"))","v":""},1,null,"","",43981,"",43981]
[null,"D2006 West Local","EXIT-PK-7004","Local","West","Access Recreation Corridor",0.5,1217.3938010910185,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47095.880800982937},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":47096},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2304,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2304=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2304=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2304=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2304=\"y\",1,\"\"))","v":1},1,null,"","","",47096,47096]
[null,"D2007 South Local","EXIT-PK-7005","Local","South","General Recreation",0.5,3459.1389195284564,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":248994.11114469083},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":248994},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2305,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2305=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2305=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2305=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2305=\"y\",1,\"\"))","v":""},1,null,"","",248994,"",248994]
[null,"D2007 South Local","EXIT-PK-7006","Local","South","Access Recreation Corridor",0.5,2774.1670815634111,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199688.79039264043},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":199689},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2306,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2306=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2306=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2306=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2306=\"y\",1,\"\"))","v":""},1,null,"","",199689,"",199689]
[null,"D2007 South Local","EXIT-PK-7008","Local","South","General Outdoor Sport",0.5,414.26400017246789,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29819.356464657052},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":29819},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2307,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2307=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2307=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2307=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2307=\"y\",1,\"\"))","v":""},1,null,"","",29819,"",29819]
[null,"D2008 South Local","EXIT-PK-7010","Local","South","Access Recreation Corridor",0.5,6059.4000731409096,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":436164.88680583728},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":436165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2308,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2308=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2308=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2308=\"y\",1,\"\"))","v":""},1,null,"","",436165,"",436165]
[null,"D2009 South Local","EXIT-PK-7011","Local","South","General Recreation",0.5,4072.3709400486696,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":293135.49009101768},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":293135},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2309,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2309=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2309=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2309=\"y\",1,\"\"))","v":""},1,null,"","",293135,"",293135]
[null,"D2011 West Local","EXIT-PK-7013","Local","West","Access Recreation Corridor",0.5,594.63687046103598,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":23004.016568841304},1189.273740922072,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":61746.730287486702},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":84751},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2310,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2310=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2310=\"y\",1,\"\"))","v":1},1,null,"","","",84751,84751]
[null,"D2012 North Local","EXIT-PK-7014","Local","North","General Recreation",0.5,946.42603168540052,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54723.294947436596},1892.852063370801,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":161520.52473105947},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":216244},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2311,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2311=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2311=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2311=\"y\",1,\"\"))","v":""},1,null,"",216244,"","",216244]
[null,"D2014 South Local","EXIT-PK-7016","Local","South","Access Recreation Corridor",0.5,1539.3743477063556,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":110806.52044998885},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":110807},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2312,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2312=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2312=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2312=\"y\",1,\"\"))","v":""},1,null,"","",110807,"",110807]
[null,"D2014 South Local","EXIT-PK-7017","Local","South","General Recreation",0.5,9328.1152920796794,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":671452.00867596164},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":671452},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2313,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2313=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2313=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2313=\"y\",1,\"\"))","v":""},1,null,"","",671452,"",671452]
[null,"D2015 South Local","EXIT-PK-7018","Local","South","Access Recreation Corridor",0.5,10480.615104623175,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":754410.70825250517},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":754411},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2314,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2314=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2314=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2314=\"y\",1,\"\"))","v":""},1,null,"","",754411,"",754411]
[null,"D2015 South Local","EXIT-PK-7019","Local","South","General Recreation",0.5,781.53935460749301,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56256.398326903676},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":56256},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2315,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2315=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2315=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2315=\"y\",1,\"\"))","v":""},1,null,"","",56256,"",56256]
[null,"D2016 West Local","EXIT-PK-7020","Local","West","General Recreation",0.5,3851.7921471083459,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":149009.74825714112},7703.5842942166919,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":399967.74947130139},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":548977},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2316,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2316=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2316=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2316=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2316=\"y\",1,\"\"))","v":1},1,null,"","","",548977,548977]
[null,"D2017 West Local","EXIT-PK-7021","Local","West","General Recreation",0.5,1214.4850296528616,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46983.352584718021},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":46983},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2317,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2317=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2317=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2317=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2317=\"y\",1,\"\"))","v":1},1,null,"","","",46983,46983]
[null,"D2019 South Local","EXIT-PK-7023","Local","South","Access Recreation Corridor",0.5,81185.224681781154,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":5843836.6680219183},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5843837},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2318,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2318=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2318=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2318=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2318=\"y\",1,\"\"))","v":""},1,null,"","",5843837,"",5843837]
[null,"D2019 South Local","EXIT-PK-7024","Local","South","Access Recreation Corridor",0.5,8139.122322582165,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":585866.47583541379},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":585866},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2319,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2319=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2319=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2319=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2319=\"y\",1,\"\"))","v":""},{"$f":"SUM(U2319:X2319)","v":1},null,{"$f":"IF(U2319=\"\",\"\",(U2319/$Y2319)*$O2319)","v":""},{"$f":"IF(V2319=\"\",\"\",(V2319/$Y2319)*$O2319)","v":""},{"$f":"IF(W2319=\"\",\"\",(W2319/$Y2319)*$O2319)","v":585866},{"$f":"IF(X2319=\"\",\"\",(X2319/$Y2319)*$O2319)","v":""},{"$f":"SUM(AA2319:AD2319)","v":585866}]
[null,"D2019 South Local","EXIT-PK-7025","Local","South","General Recreation",0.5,38154.626790555958,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2746428.4045195123},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2746428},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2320,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2320=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2320=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2320=\"y\",1,\"\"))","v":""},1,null,"","",2746428,"",2746428]
[null,"D2019 South Local","EXIT-PK-7026","Local","South","General Recreation",0.5,4856.5093617345246,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":349578.9732422193},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":349579},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2321,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2321=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2321=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2321=\"y\",1,\"\"))","v":""},1,null,"","",349579,"",349579]
[null,"D2020 South Local","EXIT-PK-7027","Local","South","General Recreation",0.5,1558.956144288524,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":112216.04812378861},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":112216},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2322,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2322=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2322=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2322=\"y\",1,\"\"))","v":""},1,null,"","",112216,"",112216]
[null,"D2021 South District","EXIT-PK-7028","District","South","General Outdoor Sport",0.5,76256.069622421099,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":17267385.755969629},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17267386},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2323,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2323=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2323=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2323=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2323=\"y\",1,\"\"))","v":0.25},1,null,4316846.5,4316846.5,4316846.5,4316846.5,17267386]
[null,"D2022 South Local","EXIT-PK-7030","Local","South","General Recreation",0.5,11136.641845171211,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":801632.51661288575},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":801633},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2324,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2324=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2324=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2324=\"y\",1,\"\"))","v":""},1,null,"","",801633,"",801633]
[null,"D2022 South Local","EXIT-PK-7031","Local","South","Access Recreation Corridor",0.5,1862.6097267126504,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":134073.49750945921},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":134073},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2325,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2325=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2325=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2325=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2325=\"y\",1,\"\"))","v":""},1,null,"","",134073,"",134073]
[null,"D2023 North Local","EXIT-PK-7032","Local","North","General Recreation",0.5,838.25216016609647,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":48468.574051588796},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":48469},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2326,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2326=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2326=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2326=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2326=\"y\",1,\"\"))","v":""},1,null,"",48469,"","",48469]
[null,"D2027 West Local","EXIT-PK-7035","Local","West","General Recreation",0.5,1275.0496844976014,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49326.346086709149},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49326},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2327,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2327=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2327=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2327=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2327=\"y\",1,\"\"))","v":1},1,null,"","","",49326,49326]
[null,"D2028 South Local","EXIT-PK-7036","Local","South","General Recreation",0.5,5441.4394441099303,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":391683.13538518088},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":391683},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2328,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2328=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2328=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2328=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2328=\"y\",1,\"\"))","v":""},1,null,"","",391683,"",391683]
[null,"D2029 South Local","EXIT-PK-7037","Local","South","Access Recreation Corridor",0.5,4262.6173904533971,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":306829.7206261172},8525.2347809067942,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":332718.55615156575},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":639548},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2329,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2329=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2329=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2329=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2329=\"y\",1,\"\"))","v":""},1,null,"","",639548,"",639548]
[null,"D2030 West Local","EXIT-PK-7039","Local","West","General Recreation",0.5,6431.9175643738454,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":248824.0228117044},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":248824},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2330,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2330=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2330=\"y\",1,\"\"))","v":1},1,null,"","","",248824,248824]
[null,"D2031 South Local","EXIT-PK-7040","Local","South","General Recreation",0.5,1337.657413233645,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":96286.626924373762},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":96287},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2331,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2331=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2331=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2331=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2331=\"y\",1,\"\"))","v":""},1,null,"","",96287,"",96287]
[null,"D2031 South District","EXIT-PK-7042","District","South","General Recreation",0.5,10630.692978337765,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2407208.7299954891},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2407209},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2332,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2332=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2332=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2332=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2332=\"y\",1,\"\"))","v":0.25},1,null,601802.25,601802.25,601802.25,601802.25,2407209]
[null,"D2032 South Local","EXIT-PK-7043","Local","South","General Recreation",0.5,2290.8259873543984,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":164897.15902656587},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":164897},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2333,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2333=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2333=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2333=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2333=\"y\",1,\"\"))","v":""},1,null,"","",164897,"",164897]
[null,"D2033 South Local","EXIT-PK-7044","Local","South","Access Recreation Corridor",0.5,10171.015605084805,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":732125.26265701407},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":732125},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2334,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2334=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2334=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2334=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2334=\"y\",1,\"\"))","v":""},1,null,"","",732125,"",732125]
[null,"D2035 South Local","EXIT-PK-7047","Local","South","General Recreation",0.5,6413.9135308969499,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":461683.30782225286},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":461683},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2335,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2335=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2335=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2335=\"y\",1,\"\"))","v":""},1,null,"","",461683,"",461683]
[null,"D2036 West District","EXIT-PK-7049","District","West","Access Recreation Corridor",0.5,6297.8132936261654,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1783185.6831607535},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1783186},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2336,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2336=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2336=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2336=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2336=\"y\",1,\"\"))","v":0.25},1,null,445796.5,445796.5,445796.5,445796.5,1783186]
[null,"D2038 West Local","EXIT-PK-7053","Local","West","General Recreation",0.5,1416.1836710587429,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54786.230474237833},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":54786},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2337,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2337=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2337=\"y\",1,\"\"))","v":1},1,null,"","","",54786,54786]
[null,"D2039 East Local","EXIT-PK-7054","Local","East","Access Recreation Corridor",0.5,10731.82832349252,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":598945.54066955892},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":598946},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2338,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2338=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2338=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2338=\"y\",1,\"\"))","v":""},1,null,598946,"","","",598946]
[null,"D2040 South District","EXIT-PK-7056","District","South","Access Recreation Corridor",0.5,32676.084339360779,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7399155.9763846435},65352.168678721559,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9158809.7866167631},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16557966},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2339,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2339=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2339=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2339=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2339=\"y\",1,\"\"))","v":0.25},1,null,4139491.5,4139491.5,4139491.5,4139491.5,16557966]
[null,"D2040 South District","EXIT-PK-7058","District","South","Specialised Outdoor Sport",0.5,9978.9839723359746,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2259636.0729861157},19957.967944671949,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2797018.6120565771},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5056655},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2340,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2340=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2340=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2340=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2340=\"y\",1,\"\"))","v":0.25},1,null,1264163.75,1264163.75,1264163.75,1264163.75,5056655]
[null,"D2040 South District","EXIT-PK-7059","District","South","General Recreation",0.5,8051.5794192915346,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1823195.5628730019},16103.158838583069,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2256784.6140089869},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4079980},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2341,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2341=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2341=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2341=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2341=\"y\",1,\"\"))","v":0.25},1,null,1019995,1019995,1019995,1019995,4079980]
[null,"D2042 East Local","EXIT-PK-7060","Local","East","General Recreation",0.5,1843.7083908692739,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":102897.7435828779},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":102898},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2342,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2342=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2342=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2342=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2342=\"y\",1,\"\"))","v":""},1,null,102898,"","","",102898]
[null,"D2043 South Local","EXIT-PK-7061","Local","South","General Recreation",0.5,4086.1453678986982,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":294126.99447948905},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":294127},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2343,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2343=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2343=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2343=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2343=\"y\",1,\"\"))","v":""},1,null,"","",294127,"",294127]
[null,"D2045 West Local","EXIT-PK-7062","Local","West","Access Recreation Corridor",0.5,6806.2329770456054,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":263304.72251738817},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":263305},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2344,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2344=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2344=\"y\",1,\"\"))","v":1},1,null,"","","",263305,263305]
[null,"D2047 East Local","EXIT-PK-7063","Local","East","General Recreation",0.5,5842.3853416902903,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":326064.724648876},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":326065},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2345,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2345=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2345=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2345=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2345=\"y\",1,\"\"))","v":""},1,null,326065,"","","",326065]
[null,"D2048 South Local","EXIT-PK-7064","Local","South","General Recreation",0.5,1161.4714271618329,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":83604.490121356343},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":83604},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2346,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2346=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2346=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2346=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2346=\"y\",1,\"\"))","v":""},1,null,"","",83604,"",83604]
[null,"D2050 East Local","EXIT-PK-7068","Local","East","Access Recreation Corridor",0.5,24335.084077236967,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1358146.0353753141},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1358146},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2347,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2347=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2347=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2347=\"y\",1,\"\"))","v":""},1,null,1358146,"","","",1358146]
[null,"D2050 East Local","EXIT-PK-7069","Local","East","General Recreation",0.5,1663.2470773098705,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92826.160646429984},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":92826},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2348,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2348=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2348=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2348=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2348=\"y\",1,\"\"))","v":""},1,null,92826,"","","",92826]
[null,"D2051 South Local","EXIT-PK-7070","Local","South","General Recreation",0.5,10514.903405359584,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":756878.83259302401},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":756879},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2349,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2349=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2349=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2349=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2349=\"y\",1,\"\"))","v":""},1,null,"","",756879,"",756879]
[null,"D2052 East Local","EXIT-PK-7071","Local","East","General Recreation",0.5,3574.2757260745793,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":199481.0616350903},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":199481},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2350,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2350=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2350=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2350=\"y\",1,\"\"))","v":""},1,null,199481,"","","",199481]
[null,"D2054 North Local","EXIT-PK-7073","Local","North","Access Recreation Corridor",0.5,14529.040171240065,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":840083.56065401912},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":840084},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2351,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2351=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2351=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2351=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2351=\"y\",1,\"\"))","v":""},1,null,"",840084,"","",840084]
[null,"D2054 North Local","EXIT-PK-7074","Local","North","General Recreation",0.5,2297.745829661274,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":132857.95037450254},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":132858},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2352,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2352=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2352=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2352=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2352=\"y\",1,\"\"))","v":""},1,null,"",132858,"","",132858]
[null,"D2059 East Metropolitan","EXIT-PK-7077","Metropolitan","East","Access Recreation Corridor",0.5,6.7421882431522899,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1372.2531140838782},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1372},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2353,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2353=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2353=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2353=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2353=\"y\",1,\"\"))","v":0.25},1,null,343,343,343,343,1372]
[null,"D2059 East Metropolitan","EXIT-PK-7078","Metropolitan","East","Access Recreation Corridor",0.5,483.17901991445297,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98342.539665964621},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98343},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2354,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2354=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2354=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2354=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2354=\"y\",1,\"\"))","v":0.25},1,null,24585.75,24585.75,24585.75,24585.75,98343]
[null,"D2060 East Local","EXIT-PK-7079","Local","East","Access Recreation Corridor",0.5,8711.0465354259995,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":486165.29445753113},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":486165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2355,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2355=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2355=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2355=\"y\",1,\"\"))","v":""},1,null,486165,"","","",486165]
[null,"D2062 South District","EXIT-PK-7081","District","South","Access Recreation Corridor",0.5,8866.4435205226255,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2007712.9769532005},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2007713},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2356,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2356=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2356=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2356=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2356=\"y\",1,\"\"))","v":0.25},1,null,501928.25,501928.25,501928.25,501928.25,2007713]
[null,"D2063 South Local","EXIT-PK-7082","Local","South","General Recreation",0.5,741.32795926498545,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":53361.920575613971},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":53362},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2357,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2357=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2357=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2357=\"y\",1,\"\"))","v":""},1,null,"","",53362,"",53362]
[null,"D2065 West Local","EXIT-PK-7084","Local","West","Access Recreation Corridor",0.5,9396.4098310834706,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":363507.84517326899},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":363508},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2358,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2358=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2358=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2358=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2358=\"y\",1,\"\"))","v":1},1,null,"","","",363508,363508]
[null,"D2066 West District","EXIT-PK-7085","District","West","Urban Common",0.5,1429.1856708177791,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":404664.81109562702},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":404665},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2359,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2359=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2359=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2359=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2359=\"y\",1,\"\"))","v":0.25},1,null,101166.25,101166.25,101166.25,101166.25,404665]
[null,"D2067 West District","EXIT-PK-7086","District","West","Urban Common",0.5,1119.124195845897,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":316872.88121591188},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":316873},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2360,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2360=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2360=\"y\",1,\"\"))","v":0.25},1,null,79218.25,79218.25,79218.25,79218.25,316873]
[null,"D2068 West District","EXIT-PK-7087","District","West","General Recreation",0.5,1787.490389248946,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":506116.50779200863},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":506117},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2361,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2361=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2361=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2361=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2361=\"y\",1,\"\"))","v":0.25},1,null,126529.25,126529.25,126529.25,126529.25,506117]
[null,"D2069 East Local","EXIT-PK-7089","Local","East","General Recreation",0.5,3228.7958996266575,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":180199.76163616005},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":180200},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2362,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2362=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2362=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2362=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2362=\"y\",1,\"\"))","v":""},1,null,180200,"","","",180200]
[null,"D2070 East Local","EXIT-PK-7090","Local","East","General Recreation",0.5,2096.7066745964962,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117017.62970738475},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117018},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2363,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2363=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2363=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2363=\"y\",1,\"\"))","v":""},1,null,117018,"","","",117018]
[null,"D2072 South District","EXIT-PK-7092","District","South","General Recreation",0.5,88692.881369447103,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20083571.104540631},177385.76273889421,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":24859809.439016234},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44943381},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2364,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2364=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2364=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2364=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2364=\"y\",1,\"\"))","v":0.25},1,null,11235845.25,11235845.25,11235845.25,11235845.25,44943381]
[null,"D2074 South Local","EXIT-PK-7094","Local","South","Access Recreation Corridor",0.5,1424.660793679127,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":102549.26334475761},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":102549},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2365,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2365=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2365=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2365=\"y\",1,\"\"))","v":""},1,null,"","",102549,"",102549]
[null,"D2075 South Local","EXIT-PK-7095","Local","South","Access Recreation Corridor",0.5,559.36400848776748,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40263.877034094119},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":40264},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2366,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2366=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2366=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2366=\"y\",1,\"\"))","v":""},1,null,"","",40264,"",40264]
[null,"D2077 South Local","EXIT-PK-7098","Local","South","General Recreation",0.5,7004.730634995085,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":504211.22679465689},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":504211},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2367,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2367=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2367=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2367=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2367=\"y\",1,\"\"))","v":""},1,null,"","",504211,"",504211]
[null,"D2078 North Local","EXIT-PK-7099","Local","North","Access Recreation Corridor",0.5,3203.9546077451828,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":185255.84369822106},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":185256},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2368,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2368=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2368=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2368=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2368=\"y\",1,\"\"))","v":""},1,null,"",185256,"","",185256]
[null,"D2078 North Local","EXIT-PK-7100","Local","North","Access Recreation Corridor",0.5,11010.393280557055,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":636631.89600376692},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":636632},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2369,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2369=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2369=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2369=\"y\",1,\"\"))","v":""},1,null,"",636632,"","",636632]
[null,"D2079 East Local","EXIT-PK-7102","Local","East","General Recreation",0.5,378.7694158451726,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21139.198813483334},757.53883169034521,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":50092.802657807501},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":71232},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2370,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2370=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2370=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2370=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2370=\"y\",1,\"\"))","v":""},1,null,71232,"","","",71232]
[null,"D2079 East Local","EXIT-PK-7103","Local","East","Access Recreation Corridor",0.5,15198.603721397019,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":848237.19211080554},30397.207442794039,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2010037.307767659},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2858274},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2371,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2371=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2371=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2371=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2371=\"y\",1,\"\"))","v":""},1,null,2858274,"","","",2858274]
[null,"D2082 North Local","EXIT-PK-7106","Local","North","General Recreation",0.5,2452.4419339147803,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":141802.63306165207},4904.8838678295606,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":418542.70146496029},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":560345},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2372,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2372=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2372=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2372=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2372=\"y\",1,\"\"))","v":""},1,null,"",560345,"","",560345]
[null,"D2083 West Local","EXIT-PK-7107","Local","West","General Recreation",0.5,3564.1398398865831,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":137881.68208750649},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":137882},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2373,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2373=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2373=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2373=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2373=\"y\",1,\"\"))","v":1},1,null,"","","",137882,137882]
[null,"D2084 South District","EXIT-PK-7108","District","South","Access Recreation Corridor",0.5,3268.0330332969415,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":740011.7437025361},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":740012},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2374,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2374=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2374=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2374=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2374=\"y\",1,\"\"))","v":0.25},1,null,185003,185003,185003,185003,740012]
[null,"D2084 South District","EXIT-PK-7109","District","South","Access Recreation Corridor",0.5,6077.8206356073952,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1376258.6242678338},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1376259},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2375,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2375=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2375=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2375=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2375=\"y\",1,\"\"))","v":0.25},1,null,344064.75,344064.75,344064.75,344064.75,1376259]
[null,"D2085 West Local","EXIT-PK-7110","Local","West","Access Recreation Corridor",0.5,646.28844969452348,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":25002.200407614586},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25002},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2376,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2376=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2376=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2376=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2376=\"y\",1,\"\"))","v":1},1,null,"","","",25002,25002]
[null,"D2086 North Local","EXIT-PK-7111","Local","North","General Recreation",0.5,1801.1442662037521,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104143.95380358242},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":104144},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2377,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2377=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2377=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2377=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2377=\"y\",1,\"\"))","v":""},1,null,"",104144,"","",104144]
[null,"D2087 East Local","EXIT-PK-7112","Local","East","General Outdoor Sport",0.5,15807.289626754309,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":882208.07737777347},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":882208},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2378,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2378=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2378=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2378=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2378=\"y\",1,\"\"))","v":""},1,null,882208,"","","",882208]
[null,"D2087 East Local","EXIT-PK-7113","Local","East","General Recreation",0.5,15221.17181206868,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":849496.72188166738},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":849497},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2379,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2379=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2379=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2379=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2379=\"y\",1,\"\"))","v":""},1,null,849497,"","","",849497]
[null,"D2088 West Local","EXIT-PK-7114","Local","West","General Recreation",0.5,2682.157756878647,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":103761.47955918852},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":103761},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2380,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2380=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2380=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2380=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2380=\"y\",1,\"\"))","v":1},1,null,"","","",103761,103761]
[null,"D2088 West Local","EXIT-PK-7115","Local","West","Access Recreation Corridor",0.5,2615.3012466248192,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":101175.08045409848},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":101175},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2381,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2381=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2381=\"y\",1,\"\"))","v":1},1,null,"","","",101175,101175]
[null,"D2088 West Local","EXIT-PK-7116","Local","West","Access Recreation Corridor",0.5,2922.1024440862629,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":113043.93719732639},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113044},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2382,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2382=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2382=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2382=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2382=\"y\",1,\"\"))","v":1},1,null,"","","",113044,113044]
[null,"D2089 East Metropolitan","EXIT-PK-7119","Metropolitan","East","General Recreation",0.5,8034.1170609889105,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1635202.3643145591},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1635202},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2383,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2383=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2383=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2383=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2383=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(U2383:X2383)","v":1},null,{"$f":"IF(U2383=\"\",\"\",(U2383/$Y2383)*$O2383)","v":408800.5},{"$f":"IF(V2383=\"\",\"\",(V2383/$Y2383)*$O2383)","v":408800.5},{"$f":"IF(W2383=\"\",\"\",(W2383/$Y2383)*$O2383)","v":408800.5},{"$f":"IF(X2383=\"\",\"\",(X2383/$Y2383)*$O2383)","v":408800.5},{"$f":"SUM(AA2383:AD2383)","v":1635202}]
[null,"D2091 North Local","EXIT-PK-7120","Local","North","Access Recreation Corridor",0.5,2286.5042645557937,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":132207.95189354097},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":132208},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2384,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2384=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2384=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2384=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2384=\"y\",1,\"\"))","v":""},1,null,"",132208,"","",132208]
[null,"D2093 South Local","EXIT-PK-7122","Local","South","General Recreation",0.5,3285.8349497477225,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":236519.42628315234},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":236519},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2385,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2385=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2385=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2385=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2385=\"y\",1,\"\"))","v":""},1,null,"","",236519,"",236519]
[null,"D2094 North Local","EXIT-PK-7123","Local","North","General Recreation",0.5,1705.7358090577984,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":98627.341869757875},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":98627},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2386,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2386=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2386=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2386=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2386=\"y\",1,\"\"))","v":""},1,null,"",98627,"","",98627]
[null,"D2095 West Local","EXIT-PK-7124","Local","West","Access Recreation Corridor",0.5,3508.3744377838289,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":135724.35162640465},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":135724},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2387,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2387=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2387=\"y\",1,\"\"))","v":1},1,null,"","","",135724,135724]
[null,"D2096 East Local","EXIT-PK-7125","Local","East","General Recreation",0.5,19482.264681515866,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1087309.1892081744},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1087309},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2388,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2388=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2388=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2388=\"y\",1,\"\"))","v":""},1,null,1087309,"","","",1087309]
[null,"D2097 South District","EXIT-PK-7126","District","South","General Outdoor Sport",0.5,51495.932209006547,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11660712.789408324},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11660713},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2389,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2389=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2389=\"y\",1,\"\"))","v":0.25},1,null,2915178.25,2915178.25,2915178.25,2915178.25,11660713]
[null,"D2101 West Local","EXIT-PK-7130","Local","West","Access Recreation Corridor",0.5,5667.39617834614,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":219247.88398637527},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":219248},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2390,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2390=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2390=\"y\",1,\"\"))","v":1},1,null,"","","",219248,219248]
[null,"D2102 South District","EXIT-PK-7133","District","South","Access Recreation Corridor",0.5,1065.4695542836921,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":241264.38585353107},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":241264},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2391,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2391=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2391=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2391=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2391=\"y\",1,\"\"))","v":0.25},1,null,60316,60316,60316,60316,241264]
[null,"D2103 South Local","EXIT-PK-7134","Local","South","General Recreation",0.5,1818.3449948457435,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":130887.25439443535},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":130887},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2392,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2392=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2392=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2392=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2392=\"y\",1,\"\"))","v":""},1,null,"","",130887,"",130887]
[null,"D2104 West Local","EXIT-PK-7136","Local","West","General Recreation",0.5,7697.6050251438046,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":297788.1835707784},15395.210050287609,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":799314.61528553383},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1097103},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2393,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2393=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2393=\"y\",1,\"\"))","v":1},1,null,"","","",1097103,1097103]
[null,"D2108 East Local","EXIT-PK-7142","Local","East","Access Recreation Corridor",0.5,13383.92975161476,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":746959.86552601936},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":746960},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2394,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2394=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2394=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2394=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2394=\"y\",1,\"\"))","v":""},1,null,746960,"","","",746960]
[null,"D2109 East Local","EXIT-PK-7143","Local","East","Access Recreation Corridor",0.5,3036.3356146276751,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":169458.51364174386},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":169459},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2395,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2395=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2395=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2395=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2395=\"y\",1,\"\"))","v":""},1,null,169459,"","","",169459]
[null,"D2110 East Local","EXIT-PK-7145","Local","East","Access Recreation Corridor",0.5,4847.3557082617544,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":270531.91664900497},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":270532},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2396,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2396=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2396=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2396=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2396=\"y\",1,\"\"))","v":""},1,null,270532,"","","",270532]
[null,"D2111 East Local","EXIT-PK-7146","Local","East","Access Recreation Corridor",0.5,619.99256532113554,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":34601.912279428499},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":34602},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2397,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2397=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2397=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2397=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2397=\"y\",1,\"\"))","v":""},1,null,34602,"","","",34602]
[null,"D2112 West Local","EXIT-PK-7147","Local","West","General Recreation",0.5,995.19881401369753,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38500.084915878804},1990.3976280273951,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":103340.83842410675},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":141841},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2398,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2398=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2398=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2398=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2398=\"y\",1,\"\"))","v":1},1,null,"","","",141841,141841]
[null,"D2113 East District","EXIT-PK-7148","District","East","General Outdoor Sport",0.5,13439.568573162194,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1988506.1811818189},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1988506},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2399,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2399=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2399=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2399=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2399=\"y\",1,\"\"))","v":0.25},1,null,497126.5,497126.5,497126.5,497126.5,1988506]
[null,"D2114 North District","EXIT-PK-7150","District","North","Access Recreation Corridor",0.5,19295.833560730134,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3924704.8672690541},38591.667121460268,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2981170.0286731143},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6905875},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2400,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2400=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2400=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2400=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2400=\"y\",1,\"\"))","v":0.25},1,null,1726468.75,1726468.75,1726468.75,1726468.75,6905875]
[null,"D2115 North Local","EXIT-PK-7151","Local","North","General Recreation",0.5,5013.9959255911353,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":289914.23388127593},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":289914},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2401,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2401=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2401=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2401=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2401=\"y\",1,\"\"))","v":""},1,null,"",289914,"","",289914]
[null,"D2115 North Local","EXIT-PK-7152","Local","North","Access Recreation Corridor",0.5,20582.032746918696,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1190073.6147564324},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1190074},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2402,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2402=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2402=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2402=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2402=\"y\",1,\"\"))","v":""},1,null,"",1190074,"","",1190074]
[null,"D2118 East District","EXIT-PK-7155","District","East","General Recreation",0.5,3491.9724434765035,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":516669.02479562256},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":516669},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2403,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2403=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2403=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2403=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2403=\"y\",1,\"\"))","v":0.25},1,null,129167.25,129167.25,129167.25,129167.25,516669]
[null,"D2118 East District","EXIT-PK-7156","District","East","Access Recreation Corridor",0.5,5656.636637360185,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":836950.7441297028},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":836951},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2404,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2404=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2404=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2404=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2404=\"y\",1,\"\"))","v":0.25},1,null,209237.75,209237.75,209237.75,209237.75,836951]
[null,"D2119 South District","EXIT-PK-7158","District","South","Access Recreation Corridor",0.5,1119.8659394863114,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":253581.8757487587},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":253582},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2405,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2405=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2405=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2405=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2405=\"y\",1,\"\"))","v":0.25},1,null,63395.5,63395.5,63395.5,63395.5,253582]
[null,"D2119 South District","EXIT-PK-7159","District","South","Access Recreation Corridor",0.5,1366.6968872962329,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":309474.15046799439},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":309474},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2406,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2406=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2406=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2406=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2406=\"y\",1,\"\"))","v":0.25},1,null,77368.5,77368.5,77368.5,77368.5,309474]
[null,"D2120 West Local","EXIT-PK-7160","Local","West","Access Recreation Corridor",0.5,11787.11626809952,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":455994.29063319002},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":455994},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2407,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2407=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2407=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2407=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2407=\"y\",1,\"\"))","v":1},1,null,"","","",455994,455994]
[null,"D2124 West Local","EXIT-PK-7167","Local","West","Access Recreation Corridor",0.5,11821.016505103566,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":457305.74919297307},23642.033010207131,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1227487.1507692463},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1684793},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2408,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2408=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2408=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2408=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2408=\"y\",1,\"\"))","v":1},1,null,"","","",1684793,1684793]
[null,"D2125 South Local","EXIT-PK-7168","Local","South","General Recreation",0.5,2457.6067598867076,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":176902.29417111457},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":176902},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2409,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2409=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2409=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2409=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2409=\"y\",1,\"\"))","v":""},1,null,"","",176902,"",176902]
[null,"D2127 West Local","EXIT-PK-7170","Local","West","General Recreation",0.5,657.82124456971155,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":25448.356065921111},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25448},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2410,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2410=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2410=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2410=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2410=\"y\",1,\"\"))","v":1},1,null,"","","",25448,25448]
[null,"D2128 East Local","EXIT-PK-7171","Local","East","General Recreation",0.5,2037.2762700178346,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":113700.80663403605},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":113701},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2411,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2411=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2411=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2411=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2411=\"y\",1,\"\"))","v":""},1,null,113701,"","","",113701]
[null,"D2129 West District","EXIT-PK-7172","District","West","Urban Common",0.5,787.66637792428696,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":223022.71323971858},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":223023},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2412,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2412=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2412=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2412=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2412=\"y\",1,\"\"))","v":0.25},1,null,55755.75,55755.75,55755.75,55755.75,223023]
[null,"D2131 West Local","EXIT-PK-7174","Local","West","General Recreation",0.5,1164.1498767151329,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":45036.095780280521},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":45036},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2413,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2413=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2413=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2413=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2413=\"y\",1,\"\"))","v":1},1,null,"","","",45036,45036]
[null,"D2133 West Local","EXIT-PK-7176","Local","West","Access Recreation Corridor",0.5,1559.7999940642494,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":60342.146089448943},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":60342},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2414,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2414=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2414=\"y\",1,\"\"))","v":1},1,null,"","","",60342,60342]
[null,"D2135 West Local","EXIT-PK-7178","Local","West","Access Recreation Corridor",0.5,4838.1493111040536,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":187167.78666764256},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":187168},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2415,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2415=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2415=\"y\",1,\"\"))","v":1},1,null,"","","",187168,187168]
[null,"D2138 West Local","EXIT-PK-7181","Local","West","General Recreation",0.5,1331.0561909184134,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51493.00386672264},2662.1123818368269,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":138216.06378764589},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":189709},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2416,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2416=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2416=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2416=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2416=\"y\",1,\"\"))","v":1},1,null,"","","",189709,189709]
[null,"D2139 North Local","EXIT-PK-7182","Local","North","Access Recreation Corridor",0.5,499.76673321305037,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28897.009835868081},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":28897},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2417,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2417=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2417=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2417=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2417=\"y\",1,\"\"))","v":""},1,null,"",28897,"","",28897]
[null,"D2139 North Local","EXIT-PK-7183","Local","North","Access Recreation Corridor",0.5,7673.6314184866997,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":443697.00470300548},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":443697},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2418,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2418=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2418=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2418=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2418=\"y\",1,\"\"))","v":""},1,null,"",443697,"","",443697]
[null,"D2141 South Local","EXIT-PK-7184","Local","South","General Recreation",0.5,2252.8205900971279,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":162161.47239214042},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":162161},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2419,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2419=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2419=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2419=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2419=\"y\",1,\"\"))","v":""},1,null,"","",162161,"",162161]
[null,"D2141 South Local","EXIT-PK-7185","Local","South","Access Recreation Corridor",0.5,1860.6683663971346,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":133933.75542409671},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":133934},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2420,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2420=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2420=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2420=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2420=\"y\",1,\"\"))","v":""},1,null,"","",133934,"",133934]
[null,"D2143 South Local","EXIT-PK-7191","Local","South","General Recreation",0.5,836.20946284558102,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":60191.636351048255},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":60192},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2421,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2421=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2421=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2421=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2421=\"y\",1,\"\"))","v":""},1,null,"","",60192,"",60192]
[null,"D2145 North District","EXIT-PK-7193","District","North","Access Recreation Corridor",0.5,4283.8563370151141,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":871321.35357869545},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":871321},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2422,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2422=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2422=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2422=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2422=\"y\",1,\"\"))","v":0.25},1,null,217830.25,217830.25,217830.25,217830.25,871321]
[null,"D2147 South Local","EXIT-PK-7195","Local","South","General Recreation",0.5,3203.1309938212985,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":230566.26901681832},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":230566},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2423,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2423=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2423=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2423=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2423=\"y\",1,\"\"))","v":""},1,null,"","",230566,"",230566]
[null,"D2148 East Local","EXIT-PK-7196","Local","East","General Recreation",0.5,2546.145715766861,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":142100.91481012187},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":142101},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2424,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2424=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2424=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2424=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2424=\"y\",1,\"\"))","v":""},1,null,142101,"","","",142101]
[null,"D2149 East Local","EXIT-PK-7197","Local","East","General Recreation",0.5,2110.6215326785245,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117794.22079196598},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117794},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2425,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2425=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2425=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2425=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2425=\"y\",1,\"\"))","v":""},1,null,117794,"","","",117794]
[null,"D2150 North Local","EXIT-PK-7199","Local","North","Access Recreation Corridor",0.5,6016.3987304156099,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":347874.16155450547},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":347874},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2426,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2426=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2426=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2426=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2426=\"y\",1,\"\"))","v":""},1,null,"",347874,"","",347874]
[null,"D2152 North Metropolitan","EXIT-PK-7202","Metropolitan","North","General Recreation",0.5,9935.2758276770455,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1176818.3300245937},19870.551655354091,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1515512.4454541355},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2692331},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2427,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2427=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2427=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2427=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2427=\"y\",1,\"\"))","v":0.25},1,null,673082.75,673082.75,673082.75,673082.75,2692331]
[null,"D2152 North Metropolitan","EXIT-PK-7203","Metropolitan","North","Access Recreation Corridor",0.5,2532.0870306677666,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":299921.86252206733},5064.1740613355332,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":386240.85274613131},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":686163},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2428,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2428=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2428=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2428=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2428=\"y\",1,\"\"))","v":0.25},1,null,171540.75,171540.75,171540.75,171540.75,686163]
[null,"D2152 North Metropolitan","EXIT-PK-7204","Metropolitan","North","General Recreation",0.5,5948.5153100993648,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":704592.60263875336},11897.03062019873,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":907377.82632229652},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1611970},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2429,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2429=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2429=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2429=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2429=\"y\",1,\"\"))","v":0.25},1,null,402992.5,402992.5,402992.5,402992.5,1611970]
[null,"D2153 South Local","EXIT-PK-7205","Local","South","General Recreation",0.5,695.41195783926753,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":50056.816551669915},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":50057},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2430,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2430=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2430=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2430=\"y\",1,\"\"))","v":""},1,null,"","",50057,"",50057]
[null,"D2154 South Local","EXIT-PK-7206","Local","South","General Recreation",0.5,2903.2146367620717,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":208977.83083004097},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":208978},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2431,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2431=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2431=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2431=\"y\",1,\"\"))","v":""},1,null,"","",208978,"",208978]
[null,"D2155 East Local","EXIT-PK-7207","Local","East","Access Recreation Corridor",0.5,797.23852873481246,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":44494.045864524189},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":44494},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2432,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2432=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2432=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2432=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2432=\"y\",1,\"\"))","v":""},1,null,44494,"","","",44494]
[null,"D2156 East Local","EXIT-PK-7208","Local","East","Access Recreation Corridor",0.5,723.01796648215054,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":40351.781056774053},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":40352},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2433,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2433=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2433=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2433=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2433=\"y\",1,\"\"))","v":""},1,null,40352,"","","",40352]
[null,"D2157 South Local","EXIT-PK-7210","Local","South","General Recreation",0.5,3684.3680064788859,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":265206.44537404214},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":265206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2434,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2434=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2434=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2434=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2434=\"y\",1,\"\"))","v":""},1,null,"","",265206,"",265206]
[null,"D2158 North Local","EXIT-PK-7211","Local","North","General Recreation",0.5,5852.9499337147499,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":338423.38948018238},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":338423},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2435,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2435=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2435=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2435=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2435=\"y\",1,\"\"))","v":""},1,null,"",338423,"","",338423]
[null,"D2158 North District","EXIT-PK-7212","District","North","General Recreation",0.5,20000.107700014501,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4067951.7570000254},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4067952},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2436,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2436=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2436=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2436=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2436=\"y\",1,\"\"))","v":0.25},1,null,1016988,1016988,1016988,1016988,4067952]
[null,"D2159 South Local","EXIT-PK-7216","Local","South","General Recreation",0.5,683.12157838181145,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":49172.136236761544},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":49172},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2437,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2437=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2437=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2437=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2437=\"y\",1,\"\"))","v":""},1,null,"","",49172,"",49172]
[null,"D2160 South Local","EXIT-PK-7217","Local","South","General Recreation",0.5,235.93177323422915,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16982.729960800691},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":16983},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2438,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2438=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2438=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2438=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2438=\"y\",1,\"\"))","v":""},1,null,"","",16983,"",16983]
[null,"D2161 South Local","EXIT-PK-7218","Local","South","General Recreation",0.5,709.30759054702901,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51057.045451217498},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":51057},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2439,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2439=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2439=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2439=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2439=\"y\",1,\"\"))","v":""},1,null,"","",51057,"",51057]
[null,"D2162 South Local","EXIT-PK-7219","Local","South","General Recreation",0.5,918.85379829564852,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66140.50204428799},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":66141},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2440,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2440=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2440=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2440=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2440=\"y\",1,\"\"))","v":""},1,null,"","",66141,"",66141]
[null,"D2163 East Local","EXIT-PK-7220","Local","East","General Recreation",0.5,23064.216154563179,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1287218.6358567076},46128.432309126358,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":3050275.9197427267},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4337495},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2441,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2441=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2441=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2441=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2441=\"y\",1,\"\"))","v":""},1,null,4337495,"","","",4337495]
[null,"D2164 South Local","EXIT-PK-7222","Local","South","General Recreation",0.5,3583.6788834706499,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":257958.68826783379},7167.3577669412998,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":279724.01803868765},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":537683},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2442,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2442=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2442=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2442=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2442=\"y\",1,\"\"))","v":""},1,null,"","",537683,"",537683]
[null,"D2165 North Local","EXIT-PK-7223","Local","North","General Recreation",0.5,2986.0222765918975,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":172654.77944489973},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":172655},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2443,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2443=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2443=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2443=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2443=\"y\",1,\"\"))","v":""},1,null,"",172655,"","",172655]
[null,"D2166 South Local","EXIT-PK-7224","Local","South","Access Recreation Corridor",0.5,41415.686410368806,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2981164.4646531804},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2981164},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2444,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2444=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2444=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2444=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2444=\"y\",1,\"\"))","v":""},1,null,"","",2981164,"",2981164]
[null,"D2168 East Metropolitan","EXIT-PK-7226","Metropolitan","East","Access Recreation Corridor",0.5,276.46592743840932,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56269.747474162214},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":56270},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2445,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2445=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2445=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2445=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2445=\"y\",1,\"\"))","v":0.25},1,null,14067.5,14067.5,14067.5,14067.5,56270]
[null,"D2171 South Local","EXIT-PK-7229","Local","South","General Recreation",0.5,5926.7153800031547,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":426614.03961556451},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":426614},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2446,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2446=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2446=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2446=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2446=\"y\",1,\"\"))","v":""},1,null,"","",426614,"",426614]
[null,"D2171 South Local","EXIT-PK-7230","Local","South","General Outdoor Sport",0.5,473.2835306548738,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":34067.67255560113},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":34068},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2447,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2447=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2447=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2447=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2447=\"y\",1,\"\"))","v":""},{"$f":"SUM(U2447:X2447)","v":1},null,{"$f":"IF(U2447=\"\",\"\",(U2447/$Y2447)*$O2447)","v":""},{"$f":"IF(V2447=\"\",\"\",(V2447/$Y2447)*$O2447)","v":""},{"$f":"IF(W2447=\"\",\"\",(W2447/$Y2447)*$O2447)","v":34068},{"$f":"IF(X2447=\"\",\"\",(X2447/$Y2447)*$O2447)","v":""},{"$f":"SUM(AA2447:AD2447)","v":34068}]
[null,"D2173 South Local","EXIT-PK-7232","Local","South","Access Recreation Corridor",0.5,1843.5914540769086,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":132704.53315139015},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":132705},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2448,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2448=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2448=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2448=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2448=\"y\",1,\"\"))","v":""},1,null,"","",132705,"",132705]
[null,"D2175 South Local","EXIT-PK-7234","Local","South","General Recreation",0.5,4589.0242979429468,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":330324.98915754893},9178.0485958858935,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":358196.24392646336},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":688521},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2449,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2449=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2449=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2449=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2449=\"y\",1,\"\"))","v":""},1,null,"","",688521,"",688521]
[null,"D2175 South Local","EXIT-PK-7235","Local","South","Access Recreation Corridor",0.5,67194.113485921494,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4836735.0808400707},134388.22697184299,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5244835.830443196},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10081571},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2450,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2450=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2450=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2450=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2450=\"y\",1,\"\"))","v":""},1,null,"","",10081571,"",10081571]
[null,"D2177 East Local","EXIT-PK-7237","Local","East","General Recreation",0.5,7120.0931990558101,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":397373.86232603242},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":397374},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2451,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2451=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2451=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2451=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2451=\"y\",1,\"\"))","v":""},1,null,397374,"","","",397374]
[null,"D2178 North Local","EXIT-PK-7238","Local","North","General Recreation",0.5,2756.5979944733317,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":159389.23915104239},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":159389},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2452,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2452=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2452=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2452=\"y\",1,\"\"))","v":""},1,null,"",159389,"","",159389]
[null,"D2180 West Local","EXIT-PK-7240","Local","West","Access Recreation Corridor",0.5,11597.289312648791,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":448650.6786822264},23194.578625297581,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1204255.4554326101},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1652906},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2453,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2453=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2453=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2453=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2453=\"y\",1,\"\"))","v":1},1,null,"","","",1652906,1652906]
[null,"D2181 East Local","EXIT-PK-7241","Local","East","General Recreation",0.5,2552.8371969098894,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":142474.36774565926},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":142474},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2454,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2454=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2454=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2454=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2454=\"y\",1,\"\"))","v":""},1,null,142474,"","","",142474]
[null,"D2182 North Local","EXIT-PK-7242","Local","North","General Recreation",0.5,2250.8736777984204,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":130147.75591097515},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":130148},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2455,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2455=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2455=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2455=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2455=\"y\",1,\"\"))","v":""},1,null,"",130148,"","",130148]
[null,"D2183 West Local","EXIT-PK-7244","Local","West","General Recreation",0.5,5419.333606244335,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":209651.37929214907},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":209651},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2456,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2456=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2456=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2456=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2456=\"y\",1,\"\"))","v":1},1,null,"","","",209651,209651]
[null,"D2184 East Local","EXIT-PK-7245","Local","East","General Recreation",0.5,1301.036284541826,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72611.101984346911},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":72611},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2457,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2457=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2457=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2457=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2457=\"y\",1,\"\"))","v":""},1,null,72611,"","","",72611]
[null,"D2188 North Local","EXIT-PK-7250","Local","North","General Recreation",0.5,1069.8870832633345,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61861.935806657784},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":61862},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2458,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2458=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2458=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2458=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2458=\"y\",1,\"\"))","v":""},1,null,"",61862,"","",61862]
[null,"D2189 North Local","EXIT-PK-7252","Local","North","General Recreation",0.5,2011.284196897293,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":116294.45370804729},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":116294},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2459,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2459=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2459=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2459=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2459=\"y\",1,\"\"))","v":""},1,null,"",116294,"","",116294]
[null,"D2190 South Local","EXIT-PK-7253","Local","South","General Recreation",0.5,3025.8179620377823,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":217803.00573934193},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":217803},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2460,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2460=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2460=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2460=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2460=\"y\",1,\"\"))","v":""},1,null,"","",217803,"",217803]
[null,"D2190 South Local","EXIT-PK-7254","Local","South","Access Recreation Corridor",0.5,13894.987421174385,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1000182.4508318981},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1000182},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2461,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2461=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2461=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2461=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2461=\"y\",1,\"\"))","v":""},1,null,"","",1000182,"",1000182]
[null,"D2191 West Local","EXIT-PK-7255","Local","West","General Recreation",0.5,288.91569619496954,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11176.941411511243},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11177},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2462,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2462=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2462=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2462=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2462=\"y\",1,\"\"))","v":1},1,null,"","","",11177,11177]
[null,"D2192 North Local","EXIT-PK-7256","Local","North","Access Recreation Corridor",0.5,258.02955280592892,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14919.525510312347},516.05910561185783,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":44036.266300828087},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":58956},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2463,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2463=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2463=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2463=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2463=\"y\",1,\"\"))","v":""},1,null,"",58956,"","",58956]
[null,"D2193 North Local","EXIT-PK-7257","Local","North","General Recreation",0.5,1482.9997261309099,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":85748.5199086387},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":85749},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2464,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2464=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2464=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2464=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2464=\"y\",1,\"\"))","v":""},1,null,"",85749,"","",85749]
[null,"D2194 South District","EXIT-PK-7258","District","South","General Outdoor Sport",0.5,35189.340001529665,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7968256.3147173868},70378.680003059329,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9863252.5318331774},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":17831509},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2465,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2465=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2465=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2465=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2465=\"y\",1,\"\"))","v":0.25},1,null,4457877.25,4457877.25,4457877.25,4457877.25,17831509]
[null,"D2196 North Local","EXIT-PK-7260","Local","North","General Recreation",0.5,8236.4245684390444,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":476238.2646727825},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":476238},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2466,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2466=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2466=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2466=\"y\",1,\"\"))","v":""},1,null,"",476238,"","",476238]
[null,"D2198 South Local","EXIT-PK-7262","Local","South","Access Recreation Corridor",0.5,22412.227072857586,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1613266.3904518399},44824.454145715172,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1749386.1514577647},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3362653},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2467,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2467=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2467=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2467=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2467=\"y\",1,\"\"))","v":""},1,null,"","",3362653,"",3362653]
[null,"D2199 South District","EXIT-PK-7263","District","South","Urban Common",0.5,605.40313486738,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":137087.17901918606},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":137087},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2468,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2468=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2468=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2468=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2468=\"y\",1,\"\"))","v":0.25},1,null,34271.75,34271.75,34271.75,34271.75,137087]
[null,"D2200 South District","EXIT-PK-7264","District","South","General Outdoor Sport",0.5,35523.177728762297,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8043850.3604709217},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8043850},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2469,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2469=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2469=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2469=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2469=\"y\",1,\"\"))","v":0.25},1,null,2010962.5,2010962.5,2010962.5,2010962.5,8043850]
[null,"D2200 South District","EXIT-PK-7265","District","South","General Outdoor Sport",0.5,18334.97919333246,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4151763.3957082587},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4151763},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2470,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2470=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2470=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2470=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2470=\"y\",1,\"\"))","v":0.25},1,null,1037940.75,1037940.75,1037940.75,1037940.75,4151763]
[null,"D2202 South Local","EXIT-PK-7269","Local","South","General Recreation",0.5,1447.747396408266,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104211.07232659411},2895.494792816532,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":113003.90799417047},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":217215},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2471,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2471=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2471=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2471=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2471=\"y\",1,\"\"))","v":""},1,null,"","",217215,"",217215]
[null,"D2203 South Local","EXIT-PK-7270","Local","South","General Recreation",0.5,4588.5972439251964,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":330294.24915605312},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":330294},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2472,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2472=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2472=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2472=\"y\",1,\"\"))","v":""},1,null,"","",330294,"",330294]
[null,"D2204 South District","EXIT-PK-7271","District","South","General Outdoor Sport",0.5,112269.3135289818,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":25422206.453357976},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25422206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2473,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2473=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2473=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2473=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2473=\"y\",1,\"\"))","v":0.25},1,null,6355551.5,6355551.5,6355551.5,6355551.5,25422206]
[null,"D2205 East District","EXIT-PK-7272","District","East","Urban Common",0.5,1777.0882479429115,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":262936.33953374682},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":262936},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2474,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2474=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2474=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2474=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2474=\"y\",1,\"\"))","v":0.25},1,null,65734,65734,65734,65734,262936]
[null,"D2206 North Metropolitan","EXIT-PK-7273","Metropolitan","North","Access Recreation Corridor",0.5,4609.5809823617874,236.89696198394208,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":545997.86537023133},0,76.269268802397988,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":545998},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2475,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2475=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2475=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2475=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2475=\"y\",1,\"\"))","v":0.25},1,null,136499.5,136499.5,136499.5,136499.5,545998]
[null,"D2207 West Local","EXIT-PK-7274","Local","West","Access Recreation Corridor",0.5,845.58532430085904,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":32712.163972450147},1691.1706486017181,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":87805.064819106861},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120517},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2476,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2476=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2476=\"y\",1,\"\"))","v":1},1,null,"","","",120517,120517]
[null,"D2208 East Local","EXIT-PK-7275","Local","East","General Recreation",0.5,3634.8365336984525,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":202860.97273432615},7269.673067396905,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":480712.38478867337},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":683573},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2477,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2477=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2477=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2477=\"y\",1,\"\"))","v":""},1,null,683573,"","","",683573]
[null,"D2209 East Local","EXIT-PK-7277","Local","East","General Recreation",0.5,8021.4099849767099,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":447676.53707868437},16042.81996995342,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1060843.0633666909},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1508520},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2478,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2478=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2478=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2478=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2478=\"y\",1,\"\"))","v":""},1,null,1508520,"","","",1508520]
[null,"D2209 East Local","EXIT-PK-7278","Local","East","Access Recreation Corridor",0.5,2211.2959952394995,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123412.88320368234},4422.5919904789989,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":292447.09122135432},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":415860},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2479,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2479=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2479=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2479=\"y\",1,\"\"))","v":""},1,null,415860,"","","",415860]
[null,"D2209 East Local","EXIT-PK-7280","Local","East","Access Recreation Corridor",0.5,1292.7671187527051,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72149.598145004886},2585.5342375054101,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":170970.31981233813},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":243120},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2480,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2480=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2480=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2480=\"y\",1,\"\"))","v":""},1,null,243120,"","","",243120]
[null,"D2210 West District","EXIT-PK-7283","District","West","General Recreation",0.5,9819.2691162129249,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2780263.448720268},19638.53823242585,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1486183.7604989451},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4266447},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2481,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2481=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2481=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2481=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2481=\"y\",1,\"\"))","v":0.25},1,null,1066611.75,1066611.75,1066611.75,1066611.75,4266447]
[null,"D2212 East Local","EXIT-PK-7286","Local","East","General Recreation",0.5,3728.9870492909054,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":208115.53232715867},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":208116},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2482,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2482=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2482=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2482=\"y\",1,\"\"))","v":""},1,null,208116,"","","",208116]
[null,"D2213 South Local","EXIT-PK-7288","Local","South","Access Recreation Corridor",0.5,9412.0351996343852,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":677492.69200063637},18824.07039926877,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":734656.30977894901},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1412149},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2483,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2483=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2483=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2483=\"y\",1,\"\"))","v":""},1,null,"","",1412149,"",1412149]
[null,"D2213 South Local","EXIT-PK-7289","Local","South","General Recreation",0.5,12855.020811178105,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":925324.0633255993},25710.04162235621,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1003398.5159382485},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1928723},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2484,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2484=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2484=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2484=\"y\",1,\"\"))","v":""},1,null,"","",1928723,"",1928723]
[null,"D2216 East Local","EXIT-PK-7294","Local","East","Access Recreation Corridor",0.5,1186.8147542120851,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":66236.374940894981},2373.6295084241701,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":156957.96647536528},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":223194},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2485,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2485=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2485=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2485=\"y\",1,\"\"))","v":""},1,null,223194,"","","",223194]
[null,"D2217 North Local","EXIT-PK-7296","Local","North","General Recreation",0.5,1027.3721914786265,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":59403.682456789771},2054.744382957253,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":175335.09213204589},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":234739},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2486,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2486=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2486=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2486=\"y\",1,\"\"))","v":""},1,null,"",234739,"","",234739]
[null,"D2221 South Local","EXIT-PK-7299","Local","South","General Recreation",0.5,1499.4681684931415,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":107934.01262259882},2998.9363369862831,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":117040.97232222024},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":224975},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2487,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2487=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2487=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2487=\"y\",1,\"\"))","v":""},1,null,"","",224975,"",224975]
[null,"D2222 West District","EXIT-PK-7300","District","West","Access Recreation Corridor",0.5,5793.7250469893497,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1640456.3098777903},11587.450093978699,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":876902.3412765424},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2517359},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2488,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2488=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2488=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2488=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2488=\"y\",1,\"\"))","v":0.25},1,null,629339.75,629339.75,629339.75,629339.75,2517359]
[null,"D2223 South Local","EXIT-PK-7301","Local","South","Access Recreation Corridor",0.5,6933.0043301303449,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":499048.25764511962},13866.00866026069,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":541155.58100047137},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1040204},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2489,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2489=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2489=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2489=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2489=\"y\",1,\"\"))","v":""},{"$f":"SUM(U2489:X2489)","v":1},null,{"$f":"IF(U2489=\"\",\"\",(U2489/$Y2489)*$O2489)","v":""},{"$f":"IF(V2489=\"\",\"\",(V2489/$Y2489)*$O2489)","v":""},{"$f":"IF(W2489=\"\",\"\",(W2489/$Y2489)*$O2489)","v":1040204},{"$f":"IF(X2489=\"\",\"\",(X2489/$Y2489)*$O2489)","v":""},{"$f":"SUM(AA2489:AD2489)","v":1040204}]
[null,"D2224 South Local","EXIT-PK-7302","Local","South","Access Recreation Corridor",0.5,3147.435163581782,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":226557.19795388327},6294.8703271635641,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":245673.01901243595},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":472230},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2490,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2490=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2490=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2490=\"y\",1,\"\"))","v":""},1,null,"","",472230,"",472230]
[null,"D2225 South Local","EXIT-PK-7303","Local","South","General Recreation",0.5,4764.8992511616525,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":342984.73733998829},9529.798502323305,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":371924.16157377721},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":714909},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2491,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2491=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2491=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2491=\"y\",1,\"\"))","v":""},1,null,"","",714909,"",714909]
[null,"D2226 West Local","EXIT-PK-7304","Local","West","Access Recreation Corridor",0.5,6165.5241870693953,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":238518.37583661877},12331.048374138791,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":640224.27463131107},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":878743},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2492,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2492=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2492=\"y\",1,\"\"))","v":1},1,null,"","","",878743,878743]
[null,"D2227 East Local","EXIT-PK-7305","Local","East","General Recreation",0.5,399.16740655432432,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22277.614860180733},798.33481310864863,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":52790.466409061904},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":75068},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2493,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2493=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2493=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2493=\"y\",1,\"\"))","v":""},1,null,75068,"","","",75068]
[null,"D2228 East Local","EXIT-PK-7306","Local","East","General Recreation",0.5,3212.7151744898861,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":179302.29306686527},6425.4303489797721,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":424886.22496714332},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":604189},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2494,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2494=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2494=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2494=\"y\",1,\"\"))","v":""},1,null,604189,"","","",604189]
[null,"D2229 North Local","EXIT-PK-7307","Local","North","General Recreation",0.5,826.85081143952698,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":47809.336722653999},1653.701622879054,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":141113.38072578388},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":188923},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2495,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2495=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2495=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2495=\"y\",1,\"\"))","v":""},1,null,"",188923,"","",188923]
[null,"D2230 East Local","EXIT-PK-7308","Local","East","Access Recreation Corridor",0.5,5123.1502541930904,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":285924.06684441568},10246.300508386181,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":677544.02529293229},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":963468},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2496,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2496=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2496=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2496=\"y\",1,\"\"))","v":""},1,null,963468,"","","",963468]
[null,"D2231 North Local","EXIT-PK-7309","Local","North","Access Recreation Corridor",0.5,177.07359353492734,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10238.571385402658},354.14718706985468,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30220.026485158018},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":40459},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2497,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2497=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2497=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2497=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2497=\"y\",1,\"\"))","v":""},1,null,"",40459,"","",40459]
[null,"D2232 East District","EXIT-PK-7310","District","East","General Recreation",0.5,29402.190151255068,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4350320.959915854},58804.380302510137,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":9247707.3441018704},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":13598028},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2498,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2498=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2498=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2498=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2498=\"y\",1,\"\"))","v":0.25},1,null,3399507,3399507,3399507,3399507,13598028]
[null,"D2233 East Local","EXIT-PK-7311","Local","East","General Recreation",0.5,7109.4461242768448,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":396779.64689807245},14218.89224855369,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":940234.52478351223},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1337014},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2499,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2499=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2499=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2499=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2499=\"y\",1,\"\"))","v":""},1,null,1337014,"","","",1337014]
[null,"D2234 East Local","EXIT-PK-7312","Local","East","General Recreation",0.5,1945.5153990127176,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":108579.61359592532},3891.0307980254352,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":257297.22325391325},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":365877},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2500,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2500=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2500=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2500=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2500=\"y\",1,\"\"))","v":""},1,null,365877,"","","",365877]
[null,"D2236 North Local","EXIT-PK-7313","Local","North","General Recreation",0.5,4404.4927307984808,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":254672.15263732884},8808.9854615969616,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":751686.82309574087},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1006359},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2501,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2501=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2501=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2501=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2501=\"y\",1,\"\"))","v":""},1,null,"",1006359,"","",1006359]
[null,"D2237 South Local","EXIT-PK-7314","Local","South","General Recreation",0.5,882.60840372553002,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":63531.503095698346},1765.21680745106,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":68891.989788358915},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":132423},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2502,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2502=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2502=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2502=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2502=\"y\",1,\"\"))","v":""},1,null,"","",132423,"",132423]
[null,"D2239 West Local","EXIT-PK-7316","Local","West","Access Recreation Corridor",0.5,12068.784975444511,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":466890.87631860934},24137.569950889021,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1253215.2777520618},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1720106},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2503,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2503=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2503=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2503=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2503=\"y\",1,\"\"))","v":1},1,null,"","","",1720106,1720106]
[null,"D2240 East District","EXIT-PK-7318","District","East","Specialised Outdoor Sport",0.5,69058.416012023954,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10217819.594057431},138116.83202404791,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":21720559.510740232},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":31938379},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2504,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2504=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2504=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2504=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2504=\"y\",1,\"\"))","v":0.25},1,null,7984594.75,7984594.75,7984594.75,7984594.75,31938379]
[null,"D2242 East Local","EXIT-PK-7320","Local","East","General Recreation",0.5,1609.9691876826464,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":89852.710694881942},3219.9383753652928,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":212920.75186108326},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":302773},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2505,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2505=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2505=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2505=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2505=\"y\",1,\"\"))","v":""},1,null,302773,"","","",302773]
[null,"D2242 East Local","EXIT-PK-7322","Local","East","Nature Recreation",0.5,6789.0958382104254,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":378900.83170386357},13578.191676420851,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":897867.73646854202},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1276769},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2506,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2506=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2506=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2506=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2506=\"y\",1,\"\"))","v":""},1,null,1276769,"","","",1276769]
[null,"D2243 North Local","EXIT-PK-7327","Local","North","General Recreation",0.5,2656.8605339954834,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":153622.31993674519},5313.7210679909667,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":453429.52668364689},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":607052},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2507,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2507=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2507=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2507=\"y\",1,\"\"))","v":""},1,null,"",607052,"","",607052]
[null,"D2243 North Local","EXIT-PK-7328","Local","North","General Recreation",0.5,2732.9890619214011,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":158024.14717747029},5465.9781238428022,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":466421.89942692406},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":624446},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2508,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2508=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2508=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2508=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2508=\"y\",1,\"\"))","v":""},1,null,"",624446,"","",624446]
[null,"D2244 East District","EXIT-PK-7330","District","East","Access Recreation Corridor",0.5,243.53063232706469,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":36032.567939459019},487.06126465412939,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":76596.335357984717},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":112629},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2509,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2509=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2509=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2509=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2509=\"y\",1,\"\"))","v":0.25},1,null,28157.25,28157.25,28157.25,28157.25,112629]
[null,"D2245 East District","EXIT-PK-7331","District","East","Access Recreation Corridor",0.5,848.62569855316895,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":125561.87632782504},1697.2513971063379,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":266913.52122177626},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":392475},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2510,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2510=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2510=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2510=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2510=\"y\",1,\"\"))","v":0.25},1,null,98118.75,98118.75,98118.75,98118.75,392475]
[null,"D2247 West Local","EXIT-PK-7333","Local","West","General Recreation",0.5,9966.1712047565343,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":385549.53268265416},19932.342409513069,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1034881.145028731},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1420431},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2511,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2511=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2511=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2511=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2511=\"y\",1,\"\"))","v":1},1,null,"","","",1420431,1420431]
[null,"D2249 West Local","EXIT-PK-7336","Local","West","General Recreation",0.5,1599.7703159503194,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":61888.430877030616},3199.5406319006388,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":166119.17479036379},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":228008},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2512,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2512=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2512=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2512=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2512=\"y\",1,\"\"))","v":1},1,null,"","","",228008,228008]
[null,"D2250 South Local","EXIT-PK-7339","Local","South","General Recreation",0.5,3119.92701268581,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":224577.11917100794},6239.8540253716201,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":243525.87057987778},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":468103},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2513,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2513=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2513=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2513=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2513=\"y\",1,\"\"))","v":""},1,null,"","",468103,"",468103]
[null,"D2251 South District","EXIT-PK-7340","District","South","Urban Common",0.5,7367.18645220292,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1668221.9662805405},14734.37290440584,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2064955.4786767482},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3733177},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2514,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2514=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2514=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2514=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2514=\"y\",1,\"\"))","v":0.25},1,null,933294.25,933294.25,933294.25,933294.25,3733177]
[null,"D2252 North Local","EXIT-PK-7342","Local","North","General Recreation",0.5,3015.312134695469,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174348.34818699781},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":174348},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2515,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2515=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2515=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2515=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2515=\"y\",1,\"\"))","v":""},1,null,"",174348,"","",174348]
[null,"D2252 North Local","EXIT-PK-7343","Local","North","General Recreation",0.5,19402.409438375289,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1121866.6212047697},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1121867},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2516,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2516=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2516=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2516=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2516=\"y\",1,\"\"))","v":""},1,null,"",1121867,"","",1121867]
[null,"D2252 North Local","EXIT-PK-7344","Local","North","General Recreation",0.5,20461.273943354267,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1183091.2205663787},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1183091},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2517,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2517=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2517=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2517=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2517=\"y\",1,\"\"))","v":""},1,null,"",1183091,"","",1183091]
[null,"D2253 East Local","EXIT-PK-7345","Local","East","Access Recreation Corridor",0.5,8180.6031009383696,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":456561.13754343521},16361.206201876739,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1081896.5830246999},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1538458},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2518,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2518=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2518=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2518=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2518=\"y\",1,\"\"))","v":""},1,null,1538458,"","","",1538458]
[null,"D2254 East Local","EXIT-PK-7346","Local","East","General Recreation",0.5,3481.0836721729061,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":194279.99398587548},6962.1673443458121,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":460378.34664230765},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":654658},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2519,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2519=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2519=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2519=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2519=\"y\",1,\"\"))","v":""},1,null,654658,"","","",654658]
[null,"D2259 South Local","EXIT-PK-7351","Local","South","General Recreation",0.5,2704.084475950644,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":194644.13722975628},5408.168951901288,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":211067.28569285554},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":405711},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2520,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2520=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2520=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2520=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2520=\"y\",1,\"\"))","v":""},1,null,"","",405711,"",405711]
[null,"D2260 West Local","EXIT-PK-7352","Local","West","Access Recreation Corridor",0.5,1810.6897812765515,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":70048.023926304406},3621.3795625531029,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":188020.92354634366},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":258069},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2521,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2521=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2521=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2521=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2521=\"y\",1,\"\"))","v":1},1,null,"","","",258069,258069]
[null,"D2261 East District","EXIT-PK-7353","District","East","General Recreation",0.5,6890.6696299099949,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1019537.1285146758},13781.33925981999,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2167283.9953243514},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3186821},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2522,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2522=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2522=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2522=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2522=\"y\",1,\"\"))","v":0.25},1,null,796705.25,796705.25,796705.25,796705.25,3186821]
[null,"D2262 West Local","EXIT-PK-7355","Local","West","General Recreation",0.5,9644.4247498928144,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":373102.50636066974},19288.849499785629,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1001471.1892114573},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1374574},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2523,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2523=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2523=\"y\",1,\"\"))","v":1},1,null,"","","",1374574,1374574]
[null,"D2263 East Local","EXIT-PK-7356","Local","East","General Recreation",0.5,1422.6046485007309,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":79395.857320051364},2845.2092970014619,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":188141.52076775962},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":267537},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2524,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2524=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2524=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2524=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2524=\"y\",1,\"\"))","v":""},1,null,267537,"","","",267537]
[null,"D2264 East District","EXIT-PK-7357","District","East","Access Recreation Corridor",0.5,316.65359170829879,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":46851.773624844995},633.30718341659758,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":99595.293089146653},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":146447},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2525,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2525=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2525=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2525=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2525=\"y\",1,\"\"))","v":0.25},1,null,36611.75,36611.75,36611.75,36611.75,146447]
[null,"D2264 East District","EXIT-PK-7358","District","East","Access Recreation Corridor",0.5,867.63302690990952,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":128374.18311575327},1735.266053819819,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":272891.79049804929},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":401266},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2526,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2526=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2526=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2526=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2526=\"y\",1,\"\"))","v":0.25},1,null,100316.5,100316.5,100316.5,100316.5,401266]
[null,"D2265 North Local","EXIT-PK-7359","Local","North","General Recreation",0.5,546.48060954540347,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":31598.052650720812},1092.9612190908069,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":93264.377620652478},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":124862},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2527,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2527=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2527=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2527=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2527=\"y\",1,\"\"))","v":""},1,null,"",124862,"","",124862]
[null,"D2266 South Local","EXIT-PK-7360","Local","South","General Recreation",0.5,15058.424578455215,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1083928.437214352},30116.84915691043,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1175385.1741143374},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2259314},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2528,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2528=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2528=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2528=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2528=\"y\",1,\"\"))","v":""},1,null,"","",2259314,"",2259314]
[null,"D2267 South District","EXIT-PK-7361","District","South","General Recreation",0.5,10306.929136554711,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2333895.8097573472},20613.858273109421,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2888938.664298031},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5222834},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2529,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2529=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2529=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2529=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2529=\"y\",1,\"\"))","v":0.25},1,null,1305708.5,1305708.5,1305708.5,1305708.5,5222834]
[null,"D2269 South Local","EXIT-PK-7363","Local","South","General Recreation",0.5,1395.6667624440929,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":100462.22862200851},2791.3335248881858,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":108938.75465086871},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":209401},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2530,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2530=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2530=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2530=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2530=\"y\",1,\"\"))","v":""},1,null,"","",209401,"",209401]
[null,"D2270 East Local","EXIT-PK-7364","Local","East","Access Recreation Corridor",0.5,969.49007095358252,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":54107.439777986612},1938.980141907165,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":128216.46302834815},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":182324},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2531,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2531=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2531=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2531=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2531=\"y\",1,\"\"))","v":""},1,null,182324,"","","",182324]
[null,"D2272 South Local","EXIT-PK-7366","Local","South","Nature Recreation",0.5,3060.2963665828506,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":220284.81404282476},6120.5927331657012,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":238871.40111747754},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":459156},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2532,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2532=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2532=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2532=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2532=\"y\",1,\"\"))","v":""},1,null,"","",459156,"",459156]
[null,"D2274 South District","EXIT-PK-7368","District","South","Nature Recreation",0.5,475135.23909399752,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":107589382.72473781},950270.47818799503,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":133176093.94644281},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":240765477},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2533,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2533=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2533=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2533=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2533=\"y\",1,\"\"))","v":0.25},1,null,60191369.25,60191369.25,60191369.25,60191369.25,240765477]
[null,"D2275 East Local","EXIT-PK-7370","Local","East","Urban Common",0.5,866.86598882794999,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":48379.968698347606},1733.7319776559,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":114644.27985092053},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":163024},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2534,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2534=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2534=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2534=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2534=\"y\",1,\"\"))","v":""},1,null,163024,"","","",163024]
[null,"D2276 South Local","EXIT-PK-7371","Local","South","General Recreation",0.5,1802.574650161665,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":129752.08085893802},3605.14930032333,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":140699.94560159431},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":270452},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2535,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2535=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2535=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2535=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2535=\"y\",1,\"\"))","v":""},1,null,"","",270452,"",270452]
[null,"D2277 South Local","EXIT-PK-7372","Local","South","General Recreation",0.5,3822.43662626279,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":275144.83584052097},7644.87325252558,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":298360.25117322151},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":573505},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2536,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2536=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2536=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2536=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2536=\"y\",1,\"\"))","v":""},1,null,"","",573505,"",573505]
[null,"D2278 North District","EXIT-PK-7373","District","North","Access Recreation Corridor",0.5,14532.6294023635,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2955885.8481113059},29065.258804727,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":2245263.9361644867},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5201150},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2537,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2537=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2537=\"y\",1,\"\"))","v":0.25},1,null,1300287.5,1300287.5,1300287.5,1300287.5,5201150]
[null,"D2279 East Local","EXIT-PK-7374","Local","East","Access Recreation Corridor",0.5,3600.7583098351047,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":200959.06006840972},7201.5166196702094,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":476205.49043157179},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":677165},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2538,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2538=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2538=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2538=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2538=\"y\",1,\"\"))","v":""},1,null,677165,"","","",677165]
[null,"D2280 South Local","EXIT-PK-7375","Local","South","Access Recreation Corridor",0.5,797.48778304650352,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":57404.390603509746},1594.975566093007,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":62247.900625095215},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":119652},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2539,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2539=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2539=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2539=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2539=\"y\",1,\"\"))","v":""},1,null,"","",119652,"",119652]
[null,"D2281 South Local","EXIT-PK-7376","Local","South","Access Recreation Corridor",0.5,3121.734269272833,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":224707.20826484449},6243.468538545666,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":243666.93597401248},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":468374},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2540,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2540=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2540=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2540=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2540=\"y\",1,\"\"))","v":""},1,null,"","",468374,"",468374]
[null,"D2282 East Local","EXIT-PK-7377","Local","East","General Recreation",0.5,1572.977969515516,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":87788.223219188949},3145.9559390310319,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":208028.60979733383},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":295817},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2541,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2541=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2541=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2541=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2541=\"y\",1,\"\"))","v":""},1,null,295817,"","","",295817]
[null,"D2283 North Local","EXIT-PK-7378","Local","North","General Recreation",0.5,1512.5715749710509,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":87458.39363573624},3025.1431499421019,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":258140.99179788859},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":345599},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2542,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2542=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2542=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2542=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2542=\"y\",1,\"\"))","v":""},1,null,"",345599,"","",345599]
[null,"D2284 North Local","EXIT-PK-7379","Local","North","General Recreation",0.5,513.429928409127,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29687.029378449555},1026.859856818254,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":87623.8276134388},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":117311},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2543,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2543=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2543=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2543=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2543=\"y\",1,\"\"))","v":""},1,null,"",117311,"","",117311]
[null,"D2285 North Local","EXIT-PK-7380","Local","North","Access Recreation Corridor",0.5,2254.9525793754906,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":130383.60205910579},4509.9051587509812,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":384838.44660927},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":515222},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2544,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2544=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2544=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2544=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2544=\"y\",1,\"\"))","v":""},1,null,"",515222,"","",515222]
[null,"D2286 East Local","EXIT-PK-7381","Local","East","General Recreation",0.5,408.38123694226192,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":22791.840624607139},816.76247388452384,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":54009.008794052497},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":76801},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2545,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2545=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2545=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2545=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2545=\"y\",1,\"\"))","v":""},1,null,76801,"","","",76801]
[null,"D2287 North Local","EXIT-PK-7382","Local","North","Access Recreation Corridor",0.5,3228.1763571787906,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":186656.36935371024},6456.3527143575811,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":550932.37260959169},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":737589},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2546,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2546=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2546=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2546=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2546=\"y\",1,\"\"))","v":""},1,null,"",737589,"","",737589]
[null,"D2288 East Local","EXIT-PK-7383","Local","East","Access Recreation Corridor",0.5,915.64257255611506,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":51102.199844100069},1831.2851451122301,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":121095.05354278523},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":172197},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2547,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2547=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2547=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2547=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2547=\"y\",1,\"\"))","v":""},1,null,172197,"","","",172197]
[null,"D2289 South Local","EXIT-PK-7384","Local","South","Access Recreation Corridor",0.5,1288.8073382548539,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92770.323797596284},2577.6146765097078,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":100597.84340533712},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":193368},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2548,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2548=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2548=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2548=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2548=\"y\",1,\"\"))","v":""},1,null,"","",193368,"",193368]
[null,"D2291 South Local","EXIT-PK-7386","Local","South","Access Recreation Corridor",0.5,2725.5731718207021,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":196190.92643143225},5451.1463436414042,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":212744.58562586815},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":408936},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2549,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2549=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2549=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2549=\"y\",1,\"\"))","v":""},1,null,"","",408936,"",408936]
[null,"D2292 North Local","EXIT-PK-7387","Local","North","Access Recreation Corridor",0.5,1620.0308509315485,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93671.79590527463},3240.0617018630969,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":276480.38448074838},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":370152},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2550,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2550=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2550=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2550=\"y\",1,\"\"))","v":""},1,null,"",370152,"","",370152]
[null,"D2293 South Local","EXIT-PK-7388","Local","South","General Recreation",0.5,778.84017822663304,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":56062.107481866849},1557.6803564532661,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":60792.362024504946},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":116854},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2551,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2551=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2551=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2551=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2551=\"y\",1,\"\"))","v":""},1,null,"","",116854,"",116854]
[null,"D2294 South Local","EXIT-PK-7389","Local","South","Access Recreation Corridor",0.5,2428.7459689187572,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":174824.85028661825},4857.4919378375143,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":189575.74138541939},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":364401},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2552,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2552=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2552=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2552=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2552=\"y\",1,\"\"))","v":""},1,null,"","",364401,"",364401]
[null,"D2295 East Local","EXIT-PK-7390","Local","East","Access Recreation Corridor",0.5,1180.7269122728815,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65896.611233176591},2361.4538245457629,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":156152.84058051978},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":222049},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2553,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2553=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2553=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2553=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2553=\"y\",1,\"\"))","v":""},{"$f":"SUM(U2553:X2553)","v":1},null,{"$f":"IF(U2553=\"\",\"\",(U2553/$Y2553)*$O2553)","v":222049},{"$f":"IF(V2553=\"\",\"\",(V2553/$Y2553)*$O2553)","v":""},{"$f":"IF(W2553=\"\",\"\",(W2553/$Y2553)*$O2553)","v":""},{"$f":"IF(X2553=\"\",\"\",(X2553/$Y2553)*$O2553)","v":""},{"$f":"SUM(AA2553:AD2553)","v":222049}]
[null,"D2297 East Local","EXIT-PK-7392","Local","East","Access Recreation Corridor",0.5,517.84189304874303,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28900.862300832116},1035.6837860974861,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":68485.338760929822},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":97386},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2554,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2554=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2554=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2554=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2554=\"y\",1,\"\"))","v":""},1,null,97386,"","","",97386]
[null,"D2299 North Local","EXIT-PK-7394","Local","North","Access Recreation Corridor",0.5,492.7058011383275,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":28488.739716923046},985.411602276655,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":84086.972329131182},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":112576},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2555,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2555=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2555=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2555=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2555=\"y\",1,\"\"))","v":""},1,null,"",112576,"","",112576]
[null,"D2301 North District","EXIT-PK-7396","District","North","Urban Common",0.5,1862.1552782665485,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":378755.85220102512},3724.310556533097,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":287699.49154213263},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":666455},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2556,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2556=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2556=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2556=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2556=\"y\",1,\"\"))","v":0.25},1,null,166613.75,166613.75,166613.75,166613.75,666455]
[null,"D2303 East Local","EXIT-PK-7398","Local","East","General Recreation",0.5,2103.2619220736383,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":117383.47941407685},4206.5238441472766,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":278159.42891012714},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":395543},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2557,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2557=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2557=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2557=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2557=\"y\",1,\"\"))","v":""},1,null,395543,"","","",395543]
[null,"D2304 South Local","EXIT-PK-7399","Local","South","General Recreation",0.5,3198.808773536784,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":230255.14898869846},6397.6175470735679,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":249682.98560404315},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":479938},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2558,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2558=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2558=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2558=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2558=\"y\",1,\"\"))","v":""},1,null,"","",479938,"",479938]
[null,"D2305 North Local","EXIT-PK-7401","Local","North","Access Recreation Corridor",0.5,1424.816688213951,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":82384.318757918445},2849.633376427902,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":243164.42217471375},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":325549},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2559,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2559=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2559=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2559=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2559=\"y\",1,\"\"))","v":""},1,null,"",325549,"","",325549]
[null,"D2306 North Local","EXIT-PK-7402","Local","North","Access Recreation Corridor",0.5,672.63502147254599,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38892.42628551559},1345.270042945092,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":114794.35051808394},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":153687},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2560,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2560=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2560=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2560=\"y\",1,\"\"))","v":""},1,null,"",153687,"","",153687]
[null,"D2312 East Local","EXIT-PK-7410","Local","East","General Recreation",0.5,145.06003337552346,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":8095.8302258204885},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":8096},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2561,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2561=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2561=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2561=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2561=\"y\",1,\"\"))","v":""},1,null,8096,"","","",8096]
[null,"D2372 West Local","EXIT-PK-7412","Local","West","Access Recreation Corridor",0.5,3131.760146126152,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":121154.71789575741},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":121155},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2562,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2562=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2562=\"y\",1,\"\"))","v":1},1,null,"","","",121155,121155]
[null,"D2472 West Local","EXIT-PK-7417","Local","West","General Recreation",0.5,1687.12075683749,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65267.654549969229},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65268},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2563,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2563=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2563=\"y\",1,\"\"))","v":1},1,null,"","","",65268,65268]
[null,"D2473 West Local","EXIT-PK-7418","Local","West","General Recreation",0.5,1121.268870867214,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":43377.208788881384},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":43377},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2564,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2564=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2564=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2564=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2564=\"y\",1,\"\"))","v":1},1,null,"","","",43377,43377]
[null,"D2492 West Local","EXIT-PK-7419","Local","West","Access Recreation Corridor",0.5,6760.3261098888797,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":261528.77759174281},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":261529},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2565,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2565=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2565=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2565=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2565=\"y\",1,\"\"))","v":1},1,null,"","","",261529,261529]
[null,"D2494 West Local","EXIT-PK-7421","Local","West","Access Recreation Corridor",0.5,1358.7838070247544,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52565.669508579325},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52566},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2566,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2566=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2566=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2566=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2566=\"y\",1,\"\"))","v":1},1,null,"","","",52566,52566]
[null,"D2495 North Local","EXIT-PK-7422","Local","North","General Recreation",0.5,2608.7371176213273,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":150839.77611403193},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":150840},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2567,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2567=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2567=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2567=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2567=\"y\",1,\"\"))","v":""},1,null,"",150840,"","",150840]
[null,"D2496 East Local","EXIT-PK-7423","Local","East","General Recreation",0.5,6342.920172299865,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":353999.67624394904},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":354000},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2568,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2568=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2568=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2568=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2568=\"y\",1,\"\"))","v":""},1,null,354000,"","","",354000]
[null,"D2513 East Local","EXIT-PK-7425","Local","East","General Recreation",0.5,3689.3050886404658,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":205900.87396139096},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":205901},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2569,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2569=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2569=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2569=\"y\",1,\"\"))","v":""},1,null,205901,"","","",205901]
[null,"D2532 East Local","EXIT-PK-7426","Local","East","Access Recreation Corridor",0.5,48811.5946025265,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2724185.1098340424},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2724185},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2570,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2570=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2570=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2570=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2570=\"y\",1,\"\"))","v":""},1,null,2724185,"","","",2724185]
[null,"D2533 South Local","EXIT-PK-7427","Local","South","General Recreation",0.5,2377.8219296731818,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":171159.26003921128},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":171159},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2571,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2571=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2571=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2571=\"y\",1,\"\"))","v":""},1,null,"","",171159,"",171159]
[null,"D2552 West Local","EXIT-PK-7428","Local","West","Access Recreation Corridor",0.5,12331.908544607624,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":477070.02807552612},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":477070},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2572,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2572=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2572=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2572=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2572=\"y\",1,\"\"))","v":1},1,null,"","","",477070,477070]
[null,"D2554 West Local","EXIT-PK-7429","Local","West","General Recreation",0.5,1825.0058638714329,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":70601.853359985864},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":70602},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2573,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2573=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2573=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2573=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2573=\"y\",1,\"\"))","v":1},1,null,"","","",70602,70602]
[null,"D2555 West Local","EXIT-PK-7430","Local","West","General Recreation",0.5,2080.3706353001703,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":80480.849643029127},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":80481},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2574,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2574=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2574=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2574=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2574=\"y\",1,\"\"))","v":1},1,null,"","","",80481,80481]
[null,"D2556 North Local","EXIT-PK-7431","Local","North","General Recreation",0.5,19684.877397385932,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1138199.1996806734},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1138199},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2575,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2575=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2575=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2575=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2575=\"y\",1,\"\"))","v":""},1,null,"",1138199,"","",1138199]
[null,"D2572 South District","EXIT-PK-7432","District","South","General Recreation",0.5,652.63863440069304,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":147783.16159285157},1305.2772688013861,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":182928.68416528878},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":330712},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2576,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2576=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2576=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2576=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2576=\"y\",1,\"\"))","v":0.25},1,null,82678,82678,82678,82678,330712]
[null,"D2592 East Metropolitan","EXIT-PK-7434","Metropolitan","East","Access Recreation Corridor",0.5,307.8646698355418,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":62660.40588933535},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":62660},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2577,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2577=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2577=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2577=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2577=\"y\",1,\"\"))","v":0.25},1,null,15665,15665,15665,15665,62660]
[null,"D2593 West Local","EXIT-PK-7435","Local","West","Access Recreation Corridor",0.5,7646.35332055864,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":295805.46921177069},15292.70664111728,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":793992.66951156838},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1089798},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2578,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2578=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2578=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2578=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2578=\"y\",1,\"\"))","v":1},1,null,"","","",1089798,1089798]
[null,"D2593 West Local","EXIT-PK-7436","Local","West","General Recreation",0.5,2804.4030813573495,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":108490.64051348847},5608.806162714699,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":291207.50710885407},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":399698},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2579,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2579=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2579=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2579=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2579=\"y\",1,\"\"))","v":1},1,null,"","","",399698,399698]
[null,"D2612 South Local","EXIT-PK-7437","Local","South","General Recreation",0.5,1021.206729247004,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":73508.022591500005},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":73508},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2580,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2580=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2580=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2580=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2580=\"y\",1,\"\"))","v":""},1,null,"","",73508,"",73508]
[null,"D2612 South Local","EXIT-PK-7438","Local","South","Access Recreation Corridor",0.5,16145.304774559934,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1162163.736416141},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1162164},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2581,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2581=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2581=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2581=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2581=\"y\",1,\"\"))","v":""},1,null,"","",1162164,"",1162164]
[null,"D2612 South Local","EXIT-PK-7439","Local","South","General Recreation",0.5,219.81663585824006,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":15822.737719883122},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15823},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2582,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2582=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2582=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2582=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2582=\"y\",1,\"\"))","v":""},1,null,"","",15823,"",15823]
[null,"D2613 West Local","EXIT-PK-7440","Local","West","General Recreation",0.5,11580.995072968015,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":448020.32261415647},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":448020},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2583,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2583=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2583=\"y\",1,\"\"))","v":1},1,null,"","","",448020,448020]
[null,"D2614 West Local","EXIT-PK-7441","Local","West","Access Recreation Corridor",0.5,6717.402202448925,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":259868.23091695865},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":259868},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2584,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2584=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2584=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2584=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2584=\"y\",1,\"\"))","v":1},1,null,"","","",259868,259868]
[null,"D2616 South Local","EXIT-PK-7443","Local","South","General Recreation",0.5,19461.16869604509,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1400844.694022635},38922.337392090179,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1519041.3204975552},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2919886},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2585,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2585=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2585=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2585=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2585=\"y\",1,\"\"))","v":""},1,null,"","",2919886,"",2919886]
[null,"D2633 North Local","EXIT-PK-7447","Local","North","General Recreation",0.5,3498.7116739663579,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":202298.99058201708},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":202299},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2586,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2586=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2586=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2586=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2586=\"y\",1,\"\"))","v":""},1,null,"",202299,"","",202299]
[null,"D2634 East District","EXIT-PK-7448","District","East","General Recreation",0.5,23764.363646732054,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3516153.3457067246},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3516153},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2587,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2587=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2587=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2587=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2587=\"y\",1,\"\"))","v":0.25},1,null,879038.25,879038.25,879038.25,879038.25,3516153]
[null,"D2634 East Local","EXIT-PK-7449","Local","East","Access Recreation Corridor",0.5,5255.6507931210353,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":293318.94910818443},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":293319},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2588,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2588=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2588=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2588=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2588=\"y\",1,\"\"))","v":""},1,null,293319,"","","",293319]
[null,"D2635 South Local","EXIT-PK-7450","Local","South","General Recreation",0.5,3266.2125973682587,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":235106.97934102186},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":235107},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2589,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2589=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2589=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2589=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2589=\"y\",1,\"\"))","v":""},1,null,"","",235107,"",235107]
[null,"D2672 East Metropolitan","EXIT-PK-7451","Metropolitan","East","Access Recreation Corridor",0.5,4967.0662859853282,407.064610062648,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1010958.4504299714},0,112.7890879358248,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1010958},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2590,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2590=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2590=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2590=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2590=\"y\",1,\"\"))","v":0.25},1,null,252739.5,252739.5,252739.5,252739.5,1010958]
[null,"D2672 East District","EXIT-PK-7452","District","East","General Recreation",0.5,11063.063893006591,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1636880.7387153252},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1636881},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2591,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2591=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2591=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2591=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2591=\"y\",1,\"\"))","v":0.25},1,null,409220.25,409220.25,409220.25,409220.25,1636881]
[null,"D2692 East Local","EXIT-PK-7453","Local","East","General Recreation",0.5,8114.6485991189602,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":452880.20326447894},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":452880},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2592,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2592=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2592=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2592=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2592=\"y\",1,\"\"))","v":""},1,null,452880,"","","",452880]
[null,"D2812 South Local","EXIT-PK-7456","Local","South","General Recreation",0.5,4795.7668358840319,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":345206.63330887875},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":345207},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2593,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2593=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2593=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2593=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2593=\"y\",1,\"\"))","v":""},1,null,"","",345207,"",345207]
[null,"D2833 West District","EXIT-PK-7457","District","West","General Outdoor Sport",0.5,58567.153942668148,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":16582916.251222385},117134.3078853363,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8864361.7012714259},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":25447278},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2594,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2594=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2594=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2594=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2594=\"y\",1,\"\"))","v":0.25},1,null,6361819.5,6361819.5,6361819.5,6361819.5,25447278]
[null,"D2872 West Local","EXIT-PK-7458","Local","West","Access Recreation Corridor",0.5,10719.082288828915,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":414676.51742451306},21438.16457765783,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1113062.9732134379},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1527739},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2595,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2595=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2595=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2595=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2595=\"y\",1,\"\"))","v":1},1,null,"","","",1527739,1527739]
[null,"D2892 South District","EXIT-PK-7459","District","South","General Recreation",0.5,41901.716667090994,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":9488203.4847920649},83803.433334181987,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":11744670.772082577},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21232874},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2596,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2596=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2596=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2596=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2596=\"y\",1,\"\"))","v":0.25},1,null,5308218.5,5308218.5,5308218.5,5308218.5,21232874]
[null,"D2912 South Local","EXIT-PK-7461","Local","South","General Recreation",0.5,2554.2381540450469,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":183857.96974728018},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":183858},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2597,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2597=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2597=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2597=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2597=\"y\",1,\"\"))","v":""},1,null,"","",183858,"",183858]
[null,"D2932 West Local","EXIT-PK-7462","Local","West","General Recreation",0.5,297.72897764626754,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11517.890455546018},595.45795529253508,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":30915.995618031306},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":42434},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2598,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2598=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2598=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2598=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2598=\"y\",1,\"\"))","v":1},1,null,"","","",42434,42434]
[null,"D2972 North Local","EXIT-PK-7463","Local","North","General Recreation",0.5,33098.086317277135,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1847210.9883675314},66196.17263455427,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":4377269.7501008464},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":6224481},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2599,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2599=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2599=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2599=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2599=\"y\",1,\"\"))","v":""},1,null,"",6224481,"","",6224481]
[null,"D2993 East Local","EXIT-PK-7465","Local","East","General Recreation",0.5,2016.1739420076985,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":112523.08137805617},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":112523},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2600,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2600=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2600=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2600=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2600=\"y\",1,\"\"))","v":""},1,null,112523,"","","",112523]
[null,"D2994 South Local","EXIT-PK-7466","Local","South","General Recreation",0.5,5146.52987177061,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":370455.09322181501},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":370455},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2601,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2601=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2601=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2601=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2601=\"y\",1,\"\"))","v":""},1,null,"","",370455,"",370455]
[null,"D2995 East Local","EXIT-PK-7467","Local","East","General Recreation",0.5,1675.1525355394169,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":93490.606712959489},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":93491},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2602,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2602=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2602=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2602=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2602=\"y\",1,\"\"))","v":""},1,null,93491,"","","",93491]
[null,"D2996 West Local","EXIT-PK-7468","Local","West","General Recreation",0.5,2864.6276225771303,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":110820.47644007097},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":110820},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2603,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2603=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2603=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2603=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2603=\"y\",1,\"\"))","v":1},1,null,"","","",110820,110820]
[null,"D3012 North Local","EXIT-PK-7469","Local","North","Access Recreation Corridor",0.5,218.55251458840911,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":12636.923876689205},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":12637},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2604,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2604=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2604=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2604=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2604=\"y\",1,\"\"))","v":""},1,null,"",12637,"","",12637]
[null,"D3013 North Local","EXIT-PK-7470","Local","North","General Recreation",0.5,2659.4440745463971,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":153771.70282229892},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":153772},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2605,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2605=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2605=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2605=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2605=\"y\",1,\"\"))","v":""},1,null,"",153772,"","",153772]
[null,"D3014 North Local","EXIT-PK-7471","Local","North","Access Recreation Corridor",0.5,531.22940480699845,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":30716.212816162133},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":30716},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2606,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2606=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2606=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2606=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2606=\"y\",1,\"\"))","v":""},1,null,"",30716,"","",30716]
[null,"D3015 North Local","EXIT-PK-7472","Local","North","General Recreation",0.5,2382.8172413186362,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":137776.86405170802},4765.6344826372724,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":406660.29702354682},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":544437},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2607,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2607=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2607=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2607=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2607=\"y\",1,\"\"))","v":""},1,null,"",544437,"","",544437]
[null,"D3052 West Local","EXIT-PK-7473","Local","West","Access Recreation Corridor",0.5,24135.713776336612,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":933709.94499749877},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":933710},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2608,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2608=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2608=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2608=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2608=\"y\",1,\"\"))","v":1},1,null,"","","",933710,933710]
[null,"D3053 South Local","EXIT-PK-7474","Local","South","Access Recreation Corridor",0.5,303.5660907153075,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":21851.151598626846},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":21851},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2609,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2609=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2609=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2609=\"y\",1,\"\"))","v":""},1,null,"","",21851,"",21851]
[null,"D3054 South District","EXIT-PK-7475","District","South","General Recreation",0.5,15064.36139305685,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3411166.3586811265},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3411166},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2610,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2610=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2610=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2610=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2610=\"y\",1,\"\"))","v":0.25},1,null,852791.5,852791.5,852791.5,852791.5,3411166]
[null,"D3054 South District","EXIT-PK-7476","District","South","General Outdoor Sport",0.5,10528.305923382644,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2384024.2571649104},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2384024},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2611,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2611=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2611=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2611=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2611=\"y\",1,\"\"))","v":0.25},1,null,596006,596006,596006,596006,2384024]
[null,"D3055 West Local","EXIT-PK-7477","Local","West","General Recreation",0.5,5785.4444088873452,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":223814.67690856126},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":223815},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2612,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2612=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2612=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2612=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2612=\"y\",1,\"\"))","v":1},1,null,"","","",223815,223815]
[null,"D3057 East Local","EXIT-PK-7478","Local","East","Access Recreation Corridor",0.5,2158.3450797573296,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120457.68174625769},4316.6901595146592,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":285444.256122116},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":405902},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2613,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2613=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2613=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2613=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2613=\"y\",1,\"\"))","v":""},1,null,405902,"","","",405902]
[null,"D3092 East District","EXIT-PK-7479","District","East","General Recreation",0.5,20007.420997176585,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2960279.5733964229},40014.84199435317,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":6292822.8523217663},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9253102},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2614,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2614=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2614=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2614=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2614=\"y\",1,\"\"))","v":0.25},1,null,2313275.5,2313275.5,2313275.5,2313275.5,9253102]
[null,"D3092 East District","EXIT-PK-7480","District","East","General Outdoor Sport",0.5,25803.397819786183,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3817846.9629301145},51606.795639572367,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8115799.2072448721},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11933646},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2615,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2615=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2615=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2615=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2615=\"y\",1,\"\"))","v":0.25},1,null,2983411.5,2983411.5,2983411.5,2983411.5,11933646]
[null,"D3112 West Local","EXIT-PK-7482","Local","West","Access Recreation Corridor",0.5,302.6966466372217,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":11710.068817590449},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":11710},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2616,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2616=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2616=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2616=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2616=\"y\",1,\"\"))","v":1},1,null,"","","",11710,11710]
[null,"D3115 South Local","EXIT-PK-7485","Local","South","General Recreation",0.5,3506.5719939620417,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":252408.41640452715},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":252408},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2617,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2617=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2617=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2617=\"y\",1,\"\"))","v":""},{"$f":"SUM(U2617:X2617)","v":1},null,{"$f":"IF(U2617=\"\",\"\",(U2617/$Y2617)*$O2617)","v":""},{"$f":"IF(V2617=\"\",\"\",(V2617/$Y2617)*$O2617)","v":""},{"$f":"IF(W2617=\"\",\"\",(W2617/$Y2617)*$O2617)","v":252408},{"$f":"IF(X2617=\"\",\"\",(X2617/$Y2617)*$O2617)","v":""},{"$f":"SUM(AA2617:AD2617)","v":252408}]
[null,"D3117 South Local","EXIT-PK-7487","Local","South","General Recreation",0.5,6116.3677682391453,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":440265.50864697469},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":440266},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2618,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2618=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2618=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2618=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2618=\"y\",1,\"\"))","v":""},1,null,"","",440266,"",440266]
[null,"D3118 East Local","EXIT-PK-7488","Local","East","General Recreation",0.5,4247.1835784038476,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":237036.18693949727},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":237036},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2619,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2619=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2619=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2619=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2619=\"y\",1,\"\"))","v":""},1,null,237036,"","","",237036]
[null,"D3119 North Local","EXIT-PK-7489","Local","North","Access Recreation Corridor",0.5,3734.4028419447259,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":215926.8884525116},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":215927},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2620,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2620=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2620=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2620=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2620=\"y\",1,\"\"))","v":""},1,null,"",215927,"","",215927]
[null,"D3120 East Local","EXIT-PK-7491","Local","East","General Recreation",0.5,27618.714138272739,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1541406.1028104823},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1541406},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2621,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2621=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2621=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2621=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2621=\"y\",1,\"\"))","v":""},1,null,1541406,"","","",1541406]
[null,"D3121 East Local","EXIT-PK-7492","Local","East","General Recreation",0.5,1970.1580517836969,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":109954.92510320473},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":109955},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2622,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2622=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2622=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2622=\"y\",1,\"\"))","v":""},1,null,109955,"","","",109955]
[null,"D3122 West Local","EXIT-PK-7493","Local","West","General Recreation",0.5,1483.4661203290625,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":57389.107380620437},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":57389},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2623,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2623=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2623=\"y\",1,\"\"))","v":1},1,null,"","","",57389,57389]
[null,"D3124 North Local","EXIT-PK-7495","Local","North","General Recreation",0.5,2078.0290244028897,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120153.70605268131},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120154},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2624,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2624=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2624=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2624=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2624=\"y\",1,\"\"))","v":""},1,null,"",120154,"","",120154]
[null,"D3173 South Local","EXIT-PK-7498","Local","South","Access Recreation Corridor",0.5,9858.71724157887,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":709645.54870447284},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":709646},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2625,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2625=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2625=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2625=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2625=\"y\",1,\"\"))","v":""},1,null,"","",709646,"",709646]
[null,"D3175 East Local","EXIT-PK-7503","Local","East","General Recreation",0.5,5003.82328588988,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":279264.40426014073},10007.64657177976,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":661762.86127885967},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":941027},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2626,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2626=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2626=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2626=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2626=\"y\",1,\"\"))","v":""},1,null,941027,"","","",941027]
[null,"D3177 West Local","EXIT-PK-7505","Local","West","General Outdoor Sport",0.5,11347.299361132829,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":438979.61172962002},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":438980},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2627,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2627=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2627=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2627=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2627=\"y\",1,\"\"))","v":1},1,null,"","","",438980,438980]
[null,"D3192 North District","EXIT-PK-7508","District","North","General Recreation",0.5,12200.082421798204,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":2481453.9735335098},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2481454},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2628,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2628=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2628=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2628=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2628=\"y\",1,\"\"))","v":0.25},1,null,620363.5,620363.5,620363.5,620363.5,2481454]
[null,"D3234 West District","EXIT-PK-7512","District","West","General Outdoor Sport",0.5,15650.12470340015,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4431233.034333921},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":4431233},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2629,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2629=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2629=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2629=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2629=\"y\",1,\"\"))","v":0.25},1,null,1107808.25,1107808.25,1107808.25,1107808.25,4431233]
[null,"D3292 West Local","EXIT-PK-7514","Local","West","General Recreation",0.5,3121.1475560129657,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":120744.16111576364},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":120744},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2630,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2630=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2630=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2630=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2630=\"y\",1,\"\"))","v":1},1,null,"","","",120744,120744]
[null,"D3293 East Local","EXIT-PK-7515","Local","East","General Recreation",0.5,6244.7588525173896,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":348521.27284634247},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":348521},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2631,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2631=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2631=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2631=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2631=\"y\",1,\"\"))","v":""},1,null,348521,"","","",348521]
[null,"D3294 South District","EXIT-PK-7516","District","South","General Outdoor Sport",0.5,31535.511639826145,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":7140885.2723854771},63071.023279652291,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":8839117.6137616951},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":15980003},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2632,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2632=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2632=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2632=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2632=\"y\",1,\"\"))","v":0.25},1,null,3995000.75,3995000.75,3995000.75,3995000.75,15980003]
[null,"D3297 East District","EXIT-PK-7518","District","East","General Outdoor Sport",0.5,91896.726751564347,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":13596955.004997315},183793.45350312869,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":28903766.369359672},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":42500721},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2633,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2633=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2633=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2633=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2633=\"y\",1,\"\"))","v":0.25},1,null,10625180.25,10625180.25,10625180.25,10625180.25,42500721]
[null,"D3299 West Local","EXIT-PK-7519","Local","West","General Recreation",0.5,3190.4741690414185,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":123426.11817895701},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":123426},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2634,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2634=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2634=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2634=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2634=\"y\",1,\"\"))","v":1},1,null,"","","",123426,123426]
[null,"D3312 South Local","EXIT-PK-7520","Local","South","Access Recreation Corridor",0.5,7025.7107187164747,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":505721.40531580767},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":505721},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2635,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2635=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2635=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2635=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2635=\"y\",1,\"\"))","v":""},1,null,"","",505721,"",505721]
[null,"D3313 North District","EXIT-PK-7521","District","North","Access Recreation Corridor",0.5,7244.2549956033654,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1473456.0573141091},14488.509991206731,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1119223.785020099},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":2592680},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2636,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2636=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2636=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2636=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2636=\"y\",1,\"\"))","v":0.25},1,null,648170,648170,648170,648170,2592680]
[null,"D3315 West Local","EXIT-PK-7522","Local","West","General Recreation",0.5,6524.3531217770151,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":252399.96840082327},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":252400},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2637,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2637=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2637=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2637=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2637=\"y\",1,\"\"))","v":1},1,null,"","","",252400,252400]
[null,"D3316 East Local","EXIT-PK-7523","Local","East","General Recreation",0.5,3194.9482316745516,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":178310.71634295504},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":178311},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2638,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2638=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2638=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2638=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2638=\"y\",1,\"\"))","v":""},1,null,178311,"","","",178311]
[null,"D3318 South Local","EXIT-PK-7524","Local","South","Access Recreation Corridor",0.5,10397.85120274092,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":748453.23598456639},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":748453},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2639,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2639=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2639=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2639=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2639=\"y\",1,\"\"))","v":""},1,null,"","",748453,"",748453]
[null,"D3332 East Local","EXIT-PK-7525","Local","East","Access Recreation Corridor",0.5,19032.621299505729,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1062214.4998012432},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1062214},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2640,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2640=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2640=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2640=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2640=\"y\",1,\"\"))","v":""},1,null,1062214,"","","",1062214]
[null,"D3398 South District","EXIT-PK-7527","District","South","General Recreation",0.5,19162.951260396367,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":4339248.9709280496},38325.902520792733,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":5371201.2651639413},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":9710450},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2641,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2641=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2641=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2641=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2641=\"y\",1,\"\"))","v":0.25},1,null,2427612.5,2427612.5,2427612.5,2427612.5,9710450]
[null,"D3398 South District","EXIT-PK-7528","District","South","Access Recreation Corridor",0.5,6293.4034315137751,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":1425075.083307724},12586.80686302755,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1763983.8464440522},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3189059},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2642,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2642=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2642=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2642=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2642=\"y\",1,\"\"))","v":0.25},1,null,797264.75,797264.75,797264.75,797264.75,3189059]
[null,"D3473 South Local","EXIT-PK-7529","Local","South","General Recreation",0.5,5043.9196124560549,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":363069.04978536442},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":363069},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2643,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2643=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2643=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2643=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2643=\"y\",1,\"\"))","v":""},1,null,"","",363069,"",363069]
[null,"D3512 South Local","EXIT-PK-7532","Local","South","General Recreation",0.5,729.16486951992044,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52486.402768928601},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52486},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2644,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2644=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2644=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2644=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2644=\"y\",1,\"\"))","v":""},1,null,"","",52486,"",52486]
[null,"D3533 South District","EXIT-PK-7533","District","South","Urban Common",0.5,2731.9020686243889,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":618610.51979262789},5463.8041372487778,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":765727.34793856577},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":1384338},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2645,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2645=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2645=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2645=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2645=\"y\",1,\"\"))","v":0.25},1,null,346084.5,346084.5,346084.5,346084.5,1384338]
[null,"D3534 East District","EXIT-PK-7534","District","East","Urban Common",0.5,1551.2537238259511,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":229522.07145764239},0,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":229522},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2646,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2646=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2646=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2646=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2646=\"y\",1,\"\"))","v":0.25},1,null,57380.5,57380.5,57380.5,57380.5,229522]
[null,"D3556 South Local","EXIT-PK-7537","Local","South","Access Recreation Corridor",0.5,515.9152890240025,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":37136.371740166825},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":37136},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2647,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2647=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2647=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2647=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2647=\"y\",1,\"\"))","v":""},1,null,"","",37136,"",37136]
[null,"D3557 West Local","EXIT-PK-7538","Local","West","Access Recreation Corridor",0.5,1877.9508075429651,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":72650.072066155219},3755.9016150859302,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":195005.26752843102},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":267655},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2648,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2648=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2648=\"y\",1,\"\"))","v":1},1,null,"","","",267655,267655]
[null,"D3559 West Local","EXIT-PK-7539","Local","West","Access Recreation Corridor",0.5,757.87839448040995,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":29319.149231827843},1515.7567889608199,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":78697.630670652637},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":108017},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2649,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2649=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2649=\"y\",1,\"\"))","v":1},1,null,"","","",108017,108017]
[null,"D3560 North Local","EXIT-PK-7540","Local","North","General Recreation",0.5,354.13781231289784,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":20476.600713029184},708.27562462579567,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":60438.453040039181},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":80915},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2650,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2650=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2650=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2650=\"y\",1,\"\"))","v":""},1,null,"",80915,"","",80915]
[null,"D3563 West District","EXIT-PK-7541","District","West","Access Recreation Corridor",0.5,1076.8991906475114,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":304917.1401942856},2153.7983812950229,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":162992.79201872562},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":467910},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2651,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2651=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2651=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2651=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2651=\"y\",1,\"\"))","v":0.25},1,null,116977.5,116977.5,116977.5,116977.5,467910]
[null,"D3563 West District","EXIT-PK-7542","District","West","Access Recreation Corridor",0.5,1290.0737027472801,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":365276.14422760688},2580.1474054945602,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":195257.5659326879},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":560534},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2652,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2652=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2652=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2652=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2652=\"y\",1,\"\"))","v":0.25},1,null,140133.5,140133.5,140133.5,140133.5,560534]
[null,"D3572 North Local","EXIT-PK-7544","Local","North","General Recreation",0.5,1805.0528775046089,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":104369.95359848533},3610.1057550092178,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":308056.91959112108},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":412427},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2653,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2653=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2653=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2653=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2653=\"y\",1,\"\"))","v":""},1,null,"",412427,"","",412427]
[null,"D3613 East Local","EXIT-PK-7546","Local","East","General Recreation",0.5,653.65793378340095,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":36480.783400701657},1307.3158675668019,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":86447.206434709879},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":122928},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2654,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2654=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2654=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2654=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2654=\"y\",1,\"\"))","v":""},1,null,122928,"","","",122928]
[null,"D3614 West Local","EXIT-PK-7547","Local","West","Access Recreation Corridor",0.5,1347.9463272313301,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":52146.412686278476},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52146},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2655,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2655=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2655=\"y\",1,\"\"))","v":1},1,null,"","","",52146,52146]
[null,"D3633 North Local","EXIT-PK-7548","Local","North","Access Recreation Corridor",0.5,6796.2807326974298,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":392967.71499265922},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":392968},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2656,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2656=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2656=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2656=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2656=\"y\",1,\"\"))","v":""},1,null,"",392968,"","",392968]
[null,"D3652 South Local","EXIT-PK-7549","Local","South","General Recreation",0.5,907.98109907710295,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":65357.868521713426},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":65358},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2657,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2657=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2657=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2657=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2657=\"y\",1,\"\"))","v":""},1,null,"","",65358,"",65358]
[null,"D3672 West Local","EXIT-PK-7551","Local","West","Access Recreation Corridor",0.5,2768.4808691318121,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":107100.96017869019},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":107101},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2658,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2658=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2658=\"y\",1,\"\"))","v":1},1,null,"","","",107101,107101]
[null,"D3672 West District","EXIT-PK-7552","District","West","General Outdoor Sport",0.5,49555.082422875297,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14031205.655740051},0,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":14031206},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2659,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2659=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2659=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2659=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2659=\"y\",1,\"\"))","v":0.25},1,null,3507801.5,3507801.5,3507801.5,3507801.5,14031206]
[null,"D3672 West Local","EXIT-PK-7554","Local","West","General Recreation",0.5,2363.2077406755384,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":91422.635767548316},0,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":91423},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2660,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2660=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2660=\"y\",1,\"\"))","v":1},1,null,"","","",91423,91423]
[null,"D3692 South District","EXIT-PK-7555","District","South","General Recreation",0.5,16231.123594922219,452.87898632773505,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3675367.4003142789},0,140.14546069071523,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3675367},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2661,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2661=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2661=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2661=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2661=\"y\",1,\"\"))","v":0.25},1,null,918841.75,918841.75,918841.75,918841.75,3675367]
[null,"D3712 North District","EXIT-PK-7556","District","North","Access Recreation Corridor",0.5,1848.772286420198,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":376033.7985995218},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":376034},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2662,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2662=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2662=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2662=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2662=\"y\",1,\"\"))","v":0.25},1,null,94008.5,94008.5,94008.5,94008.5,376034]
[null,"D3712 North District","EXIT-PK-7557","District","North","General Recreation",0.5,15009.256180511935,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3052830.0630467478},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":3052830},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2663,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2663=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2663=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2663=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2663=\"y\",1,\"\"))","v":0.25},1,null,763207.5,763207.5,763207.5,763207.5,3052830]
[null,"D3712 North District","EXIT-PK-7558","District","North","Access Recreation Corridor",0.5,2718.7024629450416,406.79298511948269,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":552974.54527655162},0,77.249060510664719,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":552975},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2664,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2664=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2664=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2664=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2664=\"y\",1,\"\"))","v":0.25},1,null,138243.75,138243.75,138243.75,138243.75,552975]
[null,"D3733 North Local","EXIT-PK-7559","Local","North","General Recreation",0.5,1591.7565925760839,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":92036.950151242767},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":92037},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2665,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2665=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2665=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2665=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2665=\"y\",1,\"\"))","v":""},1,null,"",92037,"","",92037]
[null,"D3753 North Local","EXIT-PK-7561","Local","North","Access Recreation Corridor",0.5,181.44412577080274,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":10491.2799084292},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":10491},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2666,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2666=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2666=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2666=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2666=\"y\",1,\"\"))","v":""},1,null,"",10491,"","",10491]
[null,"D3753 North Local","EXIT-PK-7562","Local","North","General Recreation",0.5,673.83248693853955,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":38961.664930365885},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":38962},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2667,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2667=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2667=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2667=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2667=\"y\",1,\"\"))","v":""},1,null,"",38962,"","",38962]
[null,"D3754 North Local","EXIT-PK-7563","Local","North","General Recreation",0.5,4342.6652589826763,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":251097.22669197479},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":251097},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2668,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2668=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2668=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2668=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2668=\"y\",1,\"\"))","v":""},1,null,"",251097,"","",251097]
[null,"D3755 East Local","EXIT-PK-7564","Local","East","General Recreation",0.5,3165.0698961672178,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":176643.2003079126},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":176643},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2669,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2669=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2669=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2669=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2669=\"y\",1,\"\"))","v":""},1,null,176643,"","","",176643]
[null,"D3757 East Local","EXIT-PK-7565","Local","East","General Recreation",0.5,6422.0418050747548,111.62041035606889,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":358415.47080313676},0,66.125722619436161,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":358415},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2670,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2670=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2670=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2670=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2670=\"y\",1,\"\"))","v":""},1,null,358415,"","","",358415]
[null,"D3758 South Local","EXIT-PK-7566","Local","South","General Recreation",0.5,3419.5669672734643,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":246145.6614850469},6839.1339345469287,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":266914.26412394881},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":513060},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2671,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2671=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2671=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2671=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2671=\"y\",1,\"\"))","v":""},1,null,"","",513060,"",513060]
[null,"D3759 West Local","EXIT-PK-7567","Local","West","General Recreation",0.5,1010.187108472349,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":39079.919418569778},2020.374216944698,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":104897.2137875958},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":143977},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2672,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2672=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2672=\"y\",1,\"\"))","v":1},1,null,"","","",143977,143977]
[null,"D3772 East District","EXIT-PK-7569","District","East","Access Recreation Corridor",0.5,2076.3296682998589,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":307211.82433120336},4152.6593365997178,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":653056.42278806819},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":960268},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2673,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2673=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2673=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2673=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2673=\"y\",1,\"\"))","v":0.25},1,null,240067,240067,240067,240067,960268]
[null,"D3773 North Local","EXIT-PK-7570","Local","North","General Recreation",0.5,560.44030662370699,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":32405.216227183813},0,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":32405},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2674,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2674=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2674=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2674=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2674=\"y\",1,\"\"))","v":""},1,null,"",32405,"","",32405]
[null,"D3792 East District","EXIT-PK-7571","District","East","Access Recreation Corridor",0.5,2072.9273359806211,295.91815694928124,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":306708.41837658442},4145.8546719612423,157.26221918381682,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":651986.30612621992},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":958695},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2675,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2675=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2675=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2675=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2675=\"y\",1,\"\"))","v":0.25},1,null,239673.75,239673.75,239673.75,239673.75,958695]
[null,"D3832 West Local","EXIT-PK-7572","Local","West","Access Recreation Corridor",0.5,368.12532203917914,77.371645491830151,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":14241.230956690588},736.25064407835828,51.919695325664051,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":38225.909123872283},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":52467},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2676,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2676=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2676=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2676=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2676=\"y\",1,\"\"))","v":1},1,null,"","","",52467,52467]
[null,"D3833 North Local","EXIT-PK-7573","Local","North","General Recreation",0.5,1203.8351042130005,115.6419902144599,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":69606.943670611552},2407.670208426001,85.331826959272703,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":205450.89760040355},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":275058},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2677,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2677=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2677=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2677=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2677=\"y\",1,\"\"))","v":""},1,null,"",275058,"","",275058]
[null,"D3835 South Local","EXIT-PK-7574","Local","South","General Recreation",0.5,1379.2895327544966,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":99283.370575414257},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":99283},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2678,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2678=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2678=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2678=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2678=\"y\",1,\"\"))","v":""},1,null,"","",99283,"",99283]
[null,"D3853 West District","EXIT-PK-7576","District","West","Access Recreation Corridor",0.5,11905.53596159733,566.28724924743767,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":3370976.6052546999},23811.07192319466,75.676903388107434,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":1801948.1894988797},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":5172925},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2679,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2679=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2679=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2679=\"y\",1,\"\"))","v":0.25},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2679=\"y\",1,\"\"))","v":0.25},1,null,1293231.25,1293231.25,1293231.25,1293231.25,5172925]
[null,"D3874 South Local","EXIT-PK-7579","Local","South","General Recreation",0.5,942.92166999203403,143.96305955739601,{"$f":"Table1[[#This Row],[Embellishment Area (m2)]]*Table1[[#This Row],[Construction Unit Rate ($/m)]]*Table1[[#This Row],[Embellishment Area Factor]]","v":67872.944267511251},0,39.027494808321961,{"$f":"Table1[[#This Row],[Size of land (m2)]]*Table1[[#This Row],[Land Unit Rate ($/m2)]]","v":0},2021,{"$f":"ROUND(IF(Table1[[#This Row],[Valuation Year]]=2016,(Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]])*('General Input Sheet'!$G$38/'General Input Sheet'!$G$43),Table1[[#This Row],[Total Construction Cost ($)]]+Table1[[#This Row],[Land Value]]),0)","v":67873},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",P$11=$E2680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",Q$11=$E2680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",R$11=$E2680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":"y"},{"$f":"_xlfn.IFS(Table1[[#This Row],[Asset Class]]<>\"Local\",\"y\",S$11=$E2680,\"y\",Table1[[#This Row],[Asset Class]]=\"Local\",\"\")","v":""},null,{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(P2680=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(Q2680=\"y\",1,\"\"))","v":""},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(R2680=\"y\",1,\"\"))","v":1},{"$f":"IF(Table1[[#This Row],[Asset Class]]<>\"Local\",0.25,IF(S2680=\"y\",1,\"\"))","v":""},1,null,"","",67873,"",67873]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J15:J2680)","v":5474558574.2431841},null,null,{"$f":"SUM(M15:M2680)","v":4172974734.2082071},null,{"$f":"SUM(O15:O2680)","v":9647533309}]

{"sheet":"Unit Rates-Parks","index":3,"n_rows":39,"n_cols":24,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[3,1,3,9],[4,2,4,14]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: ","1. Project costs are on costs to undertake detailed design, survey, geotechnical investigations, project management, and supervision of construction works and obtain certification from a Registered Professional Engineer of Queensland. Project costs equate to 13% of the direct and indirect embellishment costs.\n2. Contingency costs are based on the project delivery date, and applied to the direct construction cost, indirect construction cost and project cost. Contingencies equate to 7.5% for projects with a delivery date up to 2021 and 15% for projects with a delivery date up to 2026.\n3. Total embellishment cost is the sum of direct embellishment cost, indirect embellishment cost, project cost and construction contingency cost."]
[]
[null,"Detailed Unit Rates by Embellishment Stages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Rates Summary"]
[null,"LGIP Code","Park type","Standard Size M2","Maximum Scaling factor","Preliminary Scale","Preliminary No Scale","Stage A Scale","Stage A No Scale","Stage B Scale","Stage B No Scale","Stage C Scale","Stage C No Scale","Grand Total",null,null,"LGIP Code","Stages","Costing Code","Preliminary Scale","Preliminary No Scale","Scaled component","Not scaled component","Grand Total"]
[null,{"$f":"_xlfn.XLOOKUP(C9,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A1-L"},"Local general recreation park (Acq + Emb)",8000,4,0.23125000000000001,3750,245020.16996599996,25274.245700000003,50689.811039999993,392700.27887963556,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":717434.7368356355},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A1-L"},"A&B",{"$f":"CONCATENATE(Q9,\"-\",R9)","v":"A1-L-A&B"},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3750},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":295709.98100599996},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":417974.52457963559},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":717434.7368356355}]
[null,{"$f":"_xlfn.XLOOKUP(C10,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A2-D"},"District general recreation park (Acq + Emb)",30000,1.4,0.23125000000000001,7500,831681.59780894732,63771.972000000002,808995.46522903233,5517392.1638097772,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":7229341.4300977569},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A2-D"},"A&B",{"$f":"CONCATENATE(Q10,\"-\",R10)","v":"A2-D-A&B"},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1640677.0630379796},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":5581164.1358097773},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":7229341.4300977569}]
[null,{"$f":"_xlfn.XLOOKUP(C11,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A3-M"},"Metropolitan general recreation park (Acq + Emb)",30000,1.67,0.23125000000000001,7500,831681.59780894732,65666.130199999985,924331.29242903227,5856189.2561137769,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":7685368.5078017563},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A3-M"},"A&B","A3-M-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1756012.8902379796},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":5921855.3863137765},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":7685368.5078017563}]
[null,{"$f":"_xlfn.XLOOKUP(C12,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A9-L"},"Urban Neighbourhood general recreation park (Acq + Emb)",10000,1.4,0.23125000000000001,7500,369817.287686,63771.972000000002,696275.33470000001,3803654.765116889,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":4941019.5907528885},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A9-L"},"A&B","A9-L-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1066092.6223860001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":3867426.7371168891},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":4941019.5907528885}]
[null,{"$f":"_xlfn.XLOOKUP(C13,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A4-D"},"District urban common (Acq + Emb)",1000,3.33,0.23125000000000001,2812.5,100113.8112514737,40605.645299999996,194770.61614929032,765098.18308177742,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1103400.9870325415},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A4-D"},"A&B","A4-D-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":2812.5},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":294884.42740076402},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":805703.82838177739},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1103400.9870325415}]
[null,{"$f":"_xlfn.XLOOKUP(C14,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A4-M"},"Metropolitan urban common (Acq + Emb)",3000,3.33,0.23125000000000001,3000,334569.96935884212,47068.940599999994,855820.39289574185,1175029.4875515553,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":2415489.0216561393},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A4-M"},"A&B","A4-M-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3000},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1190390.362254584},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":1222098.4281515554},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":2415489.0216561393}]
[null,{"$f":"_xlfn.XLOOKUP(C15,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A7-L"},"Local access / recreation corridor park (Acq + Emb)",8000,2.29,0.23125000000000001,3750,71293.68015,30732.865240000006,null,null,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":105776.77664},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A7-L"},"A","A7-L-A",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3750},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":71293.68015},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":30732.865240000006},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":105776.77664}]
[null,{"$f":"_xlfn.XLOOKUP(C16,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A8-D"},"District access / recreation corridor park (Acq + Emb)",30000,2,0.23125000000000001,7500,175604.20030999999,46471.004139999997,null,null,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":229575.4357},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A8-D"},"A","A8-D-A",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":175604.20030999999},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":46471.004139999997},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":229575.4357}]
[null,{"$f":"_xlfn.XLOOKUP(C17,[1]Sheet1!B:B,[1]Sheet1!A:A,,0)","v":"A8-M"},"Metropolitan access / recreation corridor park (Acq + Emb)",30000,3.08,0.23125000000000001,7500,175604.20030999999,46471.004139999997,577427.94238090317,654833.17213600001,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1461836.5502169032},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A8-M"},"A&B","A8-M-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":753032.14269090316},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":701304.17627599998},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1461836.5502169032}]
[null,"A5-D","District general outdoor sport park (Acq + Emb)",40000,6.67,0.23125000000000001,11250,1080126.9502030525,49971.337239999993,740088.67916180636,7203603.073739999,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":9085040.2715948578},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A5-D"},"A&B","A5-D-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":11250},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1820215.6293648588},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":7253574.4109799992},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":9085040.2715948578}]
[null,"A5-M","Metropolitian general outdoor sport park (Acq + Emb)",70000,1.67,0.23125000000000001,11250,1974648.9948228421,60987.143799999998,1207461.0078931611,11341645.443211999,null,null,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":14595992.820978001},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"A5-M"},"A&B","A5-M-A&B",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":11250},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":3182110.002716003},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":11402632.587011999},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":14595992.820978001}]
[null,"E1-L","Local general recreation park ",8000,4,0.23125000000000001,3750,null,null,50689.811039999993,392700.27887963556,0,41389.434899999993,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":488529.75606963556},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E1-L"},"B&C","E1-L-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3750},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":50689.811039999993},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":434089.71377963555},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":488529.75606963556}]
[null,"E2-D","District general recreation park",30000,1.4,0.23125000000000001,7500,null,null,808995.46522903233,5517392.1638097772,99755.04,1382796.2246999999,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":7816439.1249888102},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E2-D"},"B&C","E2-D-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":908750.50522903237},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":6900188.3885097774},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":7816439.1249888102}]
[null,"E3-M","Metropolitan general recreation park",30000,1.67,0.23125000000000001,7500,null,null,924331.29242903227,5856189.2561137769,99755.04,1382796.2246999999,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":8270572.0444928091},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E3-M"},"B&C","E3-M-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1024086.3324290323},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":7238985.4808137771},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":8270572.0444928091}]
[null,"E9","Urban Neighbourhood general recreation park",10000,1.4,0.23125000000000001,7500,null,null,696275.33470000001,3803654.765116889,136284.38560000001,1993763.5310119998,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":6637478.247678888},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E9"},"B&C","E9-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":832559.72030000004},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":5797418.2961288886},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":6637478.247678888}]
[null,"E4-D","District urban common",1000,3.33,0.23125000000000001,2812.5,null,null,194770.61614929032,765098.18308177742,99755.04,522887.38195344445,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1585323.9524345123},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E4-D"},"B&C","E4-D-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":2812.5},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":294525.65614929033},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":1287985.5650352219},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1585323.9524345123}]
[null,"E4-M","Metropolitan urban common",3000,3.33,0.23125000000000001,3000,null,null,855820.39289574185,1175029.4875515553,99755.04,576064.88325730665,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":2709670.0349546038},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E4-M"},"B&C","E4-M-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3000},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":955575.43289574189},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":1751094.3708088619},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":2709670.0349546038}]
[null,"E7-L","Local access / recreation corridor park",8000,2.29,0.23125000000000001,3750,null,null,148169.20259793548,178297.88327999998,186593.67741473683,88892.428679999997,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":605703.42322267231},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E7-L"},"B&C","E7-L-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3750},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":334762.88001267228},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":267190.31195999996},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":605703.42322267231}]
[null,"E8-D","District access / recreation corridor park",30000,2,0.23125000000000001,7500,null,null,577427.94238090317,654833.17213600001,415342.23465263157,175658.53117999999,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1830762.1115995347},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E8-D"},"B&C","E8-D-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":992770.17703353474},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":830491.70331600006},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1830762.1115995347}]
[null,"E8-M","Metropolitan access / recreation corridor park",30000,3.08,0.23125000000000001,7500,null,null,577427.94238090317,654833.17213600001,465813.53465263156,217460.64318000001,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1923035.5235995348},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E8-M"},"B&C","E8-M-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1043241.4770335348},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":872293.81531600002},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1923035.5235995348}]
[null,"E11-D","District visitor node park",20000," 2",0.23125000000000001,7500,null,null,353644.13598090323,1333511.1477480198,271840.884424421,806918.59543248441,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":2773414.9948358284},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E11-D"},"B&C","E11-D-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":625485.02040532418},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":2140429.7431805041},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":2773414.9948358284}]
[null,"E11-M","Metropolitian visitor node park",30000," 2",0.23125000000000001,7500,null,null,454586.73598090326,1517699.7919880198,296466.72861473681,841178.51387248433,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":3117432.0017061443},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E11-M"},"B&C","E11-M-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":751053.46459564008},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":2358878.305860504},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":3117432.0017061443}]
[null,"E12-L","Local nature recreation park",8000,2.29,0.23125000000000001,3750,null,null,0,225208.87839999999,219151.22234442105,24525.489119999998,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":472635.82111442107},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E12-L"},"B&C","E12-L-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3750},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":219151.22234442105},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":249734.36751999997},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":472635.82111442107}]
[null,"E12-D","District nature recreation park",30000,2,0.23125000000000001,7500,null,null,0,455213.361592,426148.28061473684,273872.84424000001,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1162734.7176967368},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E12-D"},"B&C","E12-D-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":426148.28061473684},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":729086.20583200001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1162734.7176967368}]
[null,"E12-M","Metropolitian nature recreation park",30000,3.08,0.23125000000000001,7500,null,null,0,634124.02583199996,476619.58061473683,308132.76267999999,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":1426376.6003767366},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E12-M"},"B&C","E12-M-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":7500},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":476619.58061473683},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":942256.78851199988},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1426376.6003767366}]
[null,"E10","Local general outdoor sport park",10000," 2.29",0.23125000000000001,3750,null,null,22354.629439999997,1297836.0954239999,0,1460283.1539999999,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":2784224.1101139998},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E10"},"B&C","E10-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":3750},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":22354.629439999997},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":2758119.2494239998},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":2784224.1101139998}]
[null,"E5-D","District general outdoor sport park",40000,6.67,0.23125000000000001,11250,null,null,740088.67916180636,7203603.073739999,0,577838.25627644442,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":8532780.2404282484},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E5-D"},"B&C","E5-D-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":11250},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":740088.67916180636},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":7781441.3300164435},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":8532780.2404282484}]
[null,"E5-M","Metropolitian general outdoor sport park",70000,1.67,0.23125000000000001,11250,null,null,1207461.0078931611,11341645.443211999,0,801574.56027644442,{"$f":"SUM(LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]:[Stage C No Scale]])","v":13361931.242631605},null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"E5-M"},"B&C","E5-M-B&C",{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary Scale]]","v":0.23125000000000001},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":11250},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C Scale]]","v":1207461.0078931611},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":12143220.003488444},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":13361931.242631605}]
[null,"U1","Upgrade existing park infrastructure to the value of $2m+",null,null,null,null,null,null,null,null,null,null,2000000,null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"U1"},"U","U1-U",null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":0},null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":0},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":2000000}]
[null,"U2","Upgrade existing park infrastructure to the value of $1m -$2m",null,null,null,null,null,null,null,null,null,null,1500000,null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"U2"},"U","U2-U",null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":0},null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":0},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1500000}]
[null,"U3","Upgrade existing park infrastructure to value of up to $1m",null,null,null,null,null,null,null,null,null,null,1000000,null,null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[LGIP Code]]","v":"U3"},"U","U3-U",null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Preliminary No Scale]]","v":0},null,{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Stage A No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage B No Scale]]+LGIP1b_Park_UnitRates[[#This Row],[Stage C No Scale]]","v":0},{"$f":"LGIP1b_Park_UnitRates[[#This Row],[Grand Total]]","v":1000000}]

{"sheet":"Future Trunk Assets - Parks","index":4,"n_rows":297,"n_cols":54,"rows_kept":297,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,1,2,14],[4,1,4,14],[6,1,6,3],[6,4,6,27],[7,4,7,27],[12,41,13,41],[12,27,12,37],[9,1,9,2],[11,38,11,41],[12,1,12,5],[12,6,12,8],[12,9,12,11],[12,38,13,38],[12,39,13,39],[12,40,13,40],[12,12,12,19],[12,53,13,53],[12,20,12,26],[12,46,13,46],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,51,13,51],[12,52,13,52],[12,47,13,47],[12,49,13,49],[12,50,13,50]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null,"Parks"]
["Return to \"Unit Rates - Parks\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"1. Project costs are on costs to undertake detailed design, survey, geotechnical investigations, project management, and supervision of construction works and obtain certification from a Registered Professional Engineer of Queensland. Project costs equate to 23% of the direct construction costs.\n2. Contingency costs are based on the project delivery date, and applied to the direct construction cost, and project cost. Contingencies equate to 7.5% for projects with a delivery date up to 2024, 15% for projects with a delivery date up to 2029 and 20% for projects with a delivery date up to 2034.\n3. Total embellishment cost is the sum of direct embellishment cost, indirect embellishment cost, project cost and construction contingency cost. \n4. Terminal Value Adjustment is only applicable to items that have an estimated completion date between 2026 and 2036, items value exceeds 20% of the total network value in the same catchment and same year of provision, and items catchment has spare capacity greater than 30%."]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,"Asset Usage",null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,null,null,null,"Unit Cost Calculation",null,null,null,null,null,null,null,"Work Cost Valuation",null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,null,null,null,null,null,{"$f":"'Catchment Demand - Parks'!$C8","v":"East"},{"$f":"'Catchment Demand - Parks'!$C9","v":"North"},{"$f":"'Catchment Demand - Parks'!$C10","v":"South"},{"$f":"'Catchment Demand - Parks'!$C11","v":"West"},null,{"$f":"AM13","v":"East"},{"$f":"AN13","v":"North"},{"$f":"AO13","v":"South"},{"$f":"AP13","v":"West"},"TOTALS",null,{"$f":"AM13","v":"East"},{"$f":"AN13","v":"North"},{"$f":"AO13","v":"South"},{"$f":"AP13","v":"West"},"TOTALS"]
[null,"Asset ID","LGIP ID","Hierarchy/Name","Service Catchment","Description","LGIP Code (*)","Standard Area (m2)","Scaling factor (*)","Size of Land (m2)","Land Unit Rate ($/m2)","Land Value","Stage","Costing Code","Unit Rate (Scale)","Costs with Scaling Factor Applied","Unit Rate (No Scale)","Preliminary Scale %","Preliminary Scale Cost","Preliminary No Scale","Direct Construction Cost","Valuation Year","Multiplier","Project Owners Cost (23% Direct Construction Cost)($)","Construction Contingency Rate %","Construction Contingency Cost ($)","Total Construction Cost ($)","Year of Provision","Land Cost Escalation","Work Cost Escalation","Spare Capacity (%)","Share of the total Cost with the same year of provision %","Terminal Value Analysis","Terminal Value Adjustment (%)","Establishment Cost","Establishment Cost (Escalated)","Net Present Value of Establishment Cost","NPV Establishment Cost after Terminal Value Adjustment"]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,null,null,null,"Calculated from unit rates","Calculated from unit rates","Calculated from unit rates","Calculated from unit rates","Calculated from unit rates","Calculated from unit rates","Calculated from unit rates","Calculated from unit rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross cost (used for CF forecasts)","Adjusted Current Day Value ",null,null,null,null,null,null,1,1,1,1,null,null,{"$f":"SUM(AX16:AX262)","v":210558631},171277182,223092005,181349841,786277659]
[null,"PCF272","ACR-U1-001","District","South","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C16,5,1)=\"U\",MID(C16,5,2),LEN(C16)>10,MID(C16,5,3)&\"-\"&LEFT(D16,1),LEN(C16)<=10,MID(C16,5,2)&\"-\"&LEFT(D16,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G16,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J16/H16,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},204300,{"$f":"L16/J16","v":0},0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},{"$f":"IF(AB16=\"\",\"\",IF(AB16<=YEAR+5,0.075,IF(AND(AB16>YEAR+5,AB16<=YEAR+10),0.15,IF(AND(AB16>YEAR+10,AB16<=YEAR+20),0.2,IF(AB16>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,{"$f":"Landind","v":2.0111853187589457E-2},{"$f":"PPI","v":1.8204777291069174E-2},{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8365666834564544E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(AA16+L16,0)","v":2829000},{"$f":"ROUND(AA16*(1+AD16)^(AB16-YEAR)+L16*(1+AC16)^(AB16-YEAR),0)","v":3268240},{"$f":"ROUND(AJ16*(1/(1+WACC))^(AB16-YEAR),0)","v":2064516},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM16=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN16=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO16=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP16=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(AR16:AU16)","v":1},null,{"$f":"IF(AR16=\"\",\"\",(AR16/$AV16)*$AK16)","v":516129},{"$f":"IF(AS16=\"\",\"\",(AS16/$AV16)*$AK16)","v":516129},{"$f":"IF(AT16=\"\",\"\",(AT16/$AV16)*$AK16)","v":516129},{"$f":"IF(AU16=\"\",\"\",(AU16/$AV16)*$AK16)","v":516129},{"$f":"SUM(AX16:BA16)","v":2064516}]
[null,"PCF313","AGR-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C17,5,1)=\"U\",MID(C17,5,2),LEN(C17)>10,MID(C17,5,3)&\"-\"&LEFT(D17,1),LEN(C17)<=10,MID(C17,5,2)&\"-\"&LEFT(D17,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G17,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J17/H17,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.25},2000,{"$f":"L17/J17","v":68},136000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":73927.49525149999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":113752.34208595011},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":609404},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":140163},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":112435},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":862002},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.6430758369488523E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},998002,1155325,729808,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":729808},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM17=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN17=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO17=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP17=\"y\",1,\"\"))","v":""},1,null,"","",729808,"",729808]
[null,"PCF313","AGR-A1-003","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C18,5,1)=\"U\",MID(C18,5,2),LEN(C18)>10,MID(C18,5,3)&\"-\"&LEFT(D18,1),LEN(C18)<=10,MID(C18,5,2)&\"-\"&LEFT(D18,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G18,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J18/H18,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.875},7000,39,273000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":258746.23338024996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":156491.67527822353},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":836962},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":192501},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":205893},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1235356},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0125513214556358E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1508356,1915543,908053,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":908053},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM18=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN18=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO18=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP18=\"y\",1,\"\"))","v":""},1,null,"","",908053,"",908053]
[null,"PCF333","AGR-U3-001","Local","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C19,5,1)=\"U\",MID(C19,5,2),LEN(C19)>10,MID(C19,5,3)&\"-\"&LEFT(D19,1),LEN(C19)<=10,MID(C19,5,2)&\"-\"&LEFT(D19,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G19,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J19/H19,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},2000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM19=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN19=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO19=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP19=\"y\",1,\"\"))","v":""},1,null,"","",884632,"",884632]
[null,"PCF153","ALB-A1-002","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C20,5,1)=\"U\",MID(C20,5,2),LEN(C20)>10,MID(C20,5,3)&\"-\"&LEFT(D20,1),LEN(C20)<=10,MID(C20,5,2)&\"-\"&LEFT(D20,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G20,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J20/H20,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.16250000000000001},1300,830,1079000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":48052.871913474992},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":107768.83543903183},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":577546},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":132836},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":53279},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":763661},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1842661,1951552,1642741,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1642741},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM20=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN20=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO20=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP20=\"y\",1,\"\"))","v":""},1,null,"",1642741,"","",1642741]
[null,"PCF132","ALD-U1-001","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C21,5,1)=\"U\",MID(C21,5,2),LEN(C21)>10,MID(C21,5,3)&\"-\"&LEFT(D21,1),LEN(C21)<=10,MID(C21,5,2)&\"-\"&LEFT(D21,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G21,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J21/H21,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},55500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM21=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN21=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO21=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP21=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF151","ALD-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT NATURE RECREATION & LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C22,5,1)=\"U\",MID(C22,5,2),LEN(C22)>10,MID(C22,5,3)&\"-\"&LEFT(D22,1),LEN(C22)<=10,MID(C22,5,2)&\"-\"&LEFT(D22,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G22,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J22/H22,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},57380,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4435266209525751E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM22=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN22=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO22=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP22=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF247","ANS-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT VISITOR NODE)",{"$f":"_xlfn.IFS(MID(C23,5,1)=\"U\",MID(C23,5,2),LEN(C23)>10,MID(C23,5,3)&\"-\"&LEFT(D23,1),LEN(C23)<=10,MID(C23,5,2)&\"-\"&LEFT(D23,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G23,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J23/H23,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},78000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM23=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN23=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO23=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP23=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF154","ASC-A1-002","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C24,5,1)=\"U\",MID(C24,5,2),LEN(C24)>10,MID(C24,5,3)&\"-\"&LEFT(D24,1),LEN(C24)<=10,MID(C24,5,2)&\"-\"&LEFT(D24,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G24,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J24/H24,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,226,1130000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":137626},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1055131},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.0820729804830782E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2185131,2544091,1607078,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1607078},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM24=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN24=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO24=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP24=\"y\",1,\"\"))","v":""},1,null,"",1607078,"","",1607078]
[null,"PCF154","ASC-A1-003","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C25,5,1)=\"U\",MID(C25,5,2),LEN(C25)>10,MID(C25,5,3)&\"-\"&LEFT(D25,1),LEN(C25)<=10,MID(C25,5,2)&\"-\"&LEFT(D25,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G25,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J25/H25,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.25},10000,530,5300000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":369637.47625749995},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":182135.27519358761},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":973497},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":223904},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":89805},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1287206},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},6587206,6985046,5879743,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5879743},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM25=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN25=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO25=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP25=\"y\",1,\"\"))","v":""},1,null,"",5879743,"","",5879743]
[null,"PCF92","ASP-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C26,5,1)=\"U\",MID(C26,5,2),LEN(C26)>10,MID(C26,5,3)&\"-\"&LEFT(D26,1),LEN(C26)<=10,MID(C26,5,2)&\"-\"&LEFT(D26,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G26,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J26/H26,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.63},5040,1587.3015873015872,8000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":186297.28803377997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139737.85666685234},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":747760},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171985},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":183949},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1103694},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.6249941701552678E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},9103694,11759037,5574311,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5574311},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM26=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN26=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO26=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP26=\"y\",1,\"\"))","v":""},1,null,"",5574311,"","",5574311]
[null,"PCF92","ASP-A8-002","District","West","Acquire and embellish land to provide DISTRICT ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C27,5,1)=\"U\",MID(C27,5,2),LEN(C27)>10,MID(C27,5,3)&\"-\"&LEFT(D27,1),LEN(C27)<=10,MID(C27,5,2)&\"-\"&LEFT(D27,1))","v":"A8-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G27,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J27/H27,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.1},3000,10,30000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-D-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":175604.20030999999},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":17560.420030999998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":46471.004139999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":14807.266839543749},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":86339},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":19858},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":21239},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":127436},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.3442845044248381E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},157436,199983,94801,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":94801},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM27=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN27=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO27=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP27=\"y\",1,\"\"))","v":0.25},1,null,23700.25,23700.25,23700.25,23700.25,94801]
[null,"PCF191","AUC-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD)",{"$f":"_xlfn.IFS(MID(C28,5,1)=\"U\",MID(C28,5,2),LEN(C28)>10,MID(C28,5,3)&\"-\"&LEFT(D28,1),LEN(C28)<=10,MID(C28,5,2)&\"-\"&LEFT(D28,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G28,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J28/H28,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},14000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM28=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN28=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO28=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP28=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF94","BDL-U3-001","Local","North","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C29,5,1)=\"U\",MID(C29,5,2),LEN(C29)>10,MID(C29,5,3)&\"-\"&LEFT(D29,1),LEN(C29)<=10,MID(C29,5,2)&\"-\"&LEFT(D29,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G29,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J29/H29,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},3000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.7912100306912734E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM29=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN29=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO29=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP29=\"y\",1,\"\"))","v":""},1,null,"",1032258,"","",1032258]
[null,"PCF169","BFD-E11-001","District","West","Embellish with DISTRICT VISITOR NODE infrastructure",{"$f":"_xlfn.IFS(MID(C30,5,1)=\"U\",MID(C30,5,2),LEN(C30)>10,MID(C30,5,3)&\"-\"&LEFT(D30,1),LEN(C30)<=10,MID(C30,5,2)&\"-\"&LEFT(D30,1))","v":"E11-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G30,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":20000},{"$f":"IFERROR(MIN(J30/H30,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.5},10000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E11-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":625485.02040532418},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":312742.51020266209},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":2140429.7431805041},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":567296.08359485725},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":3027968},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":696433},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":744880},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":4469281},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":4.7145117503847769E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},4469281,5650597,2678636,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2678636},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM30=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN30=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO30=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP30=\"y\",1,\"\"))","v":0.25},1,null,669659,669659,669659,669659,2678636]
[null,"PCF169","BFD-E12-001","Metropolitan","West","Embellish with METROPOLITAN NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C31,5,1)=\"U\",MID(C31,5,2),LEN(C31)>10,MID(C31,5,3)&\"-\"&LEFT(D31,1),LEN(C31)<=10,MID(C31,5,2)&\"-\"&LEFT(D31,1))","v":"E12-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G31,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J31/H31,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3.08},142970,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-M-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":476619.58061473683},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1467988.3082933894},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":942256.78851199988},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":557369.17863624624},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2975114},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":684276},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":274454},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":3933844},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3933844,4152623,3495518,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3495518},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM31=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN31=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO31=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP31=\"y\",1,\"\"))","v":0.25},1,null,873879.5,873879.5,873879.5,873879.5,3495518]
[null,"PCF52","BHI-E12-001","District","North","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C32,5,1)=\"U\",MID(C32,5,2),LEN(C32)>10,MID(C32,5,3)&\"-\"&LEFT(D32,1),LEN(C32)<=10,MID(C32,5,2)&\"-\"&LEFT(D32,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G32,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J32/H32,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},122000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":852296.56122947368},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":365694.76488296583},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1954578},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":449553},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":360620},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2764751},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":5.4556385461744281E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2764751,3194016,2017629,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2017629},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM32=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN32=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO32=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP32=\"y\",1,\"\"))","v":0.25},1,null,504407.25,504407.25,504407.25,504407.25,2017629]
[null,"PCF193","BNE-U1-001","Metropolitan","West","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN BOTANIC GARDEN/ ARBORETUM)",{"$f":"_xlfn.IFS(MID(C33,5,1)=\"U\",MID(C33,5,2),LEN(C33)>10,MID(C33,5,3)&\"-\"&LEFT(D33,1),LEN(C33)<=10,MID(C33,5,2)&\"-\"&LEFT(D33,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G33,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J33/H33,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},166900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8870532419051503E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM33=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN33=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO33=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP33=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF71","BRD-A1-003","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION (& LOCAL OUTDOOR SPORT) infrastructure",{"$f":"_xlfn.IFS(MID(C34,5,1)=\"U\",MID(C34,5,2),LEN(C34)>10,MID(C34,5,3)&\"-\"&LEFT(D34,1),LEN(C34)<=10,MID(C34,5,2)&\"-\"&LEFT(D34,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G34,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J34/H34,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,125,1000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2738742285921813E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2248259,2614756,1651716,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1651716},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM34=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN34=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO34=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP34=\"y\",1,\"\"))","v":1},1,null,"","","",1651716,1651716]
[null,"PCF92","BRD-A1-004","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C35,5,1)=\"U\",MID(C35,5,2),LEN(C35)>10,MID(C35,5,3)&\"-\"&LEFT(D35,1),LEN(C35)<=10,MID(C35,5,2)&\"-\"&LEFT(D35,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G35,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J35/H35,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,300,2400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":81408},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1166851},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3566851,3779482,3181423,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3181423},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM35=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN35=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO35=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP35=\"y\",1,\"\"))","v":1},1,null,"","","",3181423,3181423]
[null,"PCF91","BRD-A1-005","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C36,5,1)=\"U\",MID(C36,5,2),LEN(C36)>10,MID(C36,5,3)&\"-\"&LEFT(D36,1),LEN(C36)<=10,MID(C36,5,2)&\"-\"&LEFT(D36,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G36,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J36/H36,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.5},4000,125,500000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":147854.99050299998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":130848.07536285948},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":700428},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":161098},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":172305},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1033831},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0905576081280288E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1533831,1954818,926671,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":926671},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM36=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN36=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO36=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP36=\"y\",1,\"\"))","v":1},1,null,"","","",926671,926671]
[null,"PCF71","BRD-A2-001","District","West","Acquire and embellish land to provide DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C37,5,1)=\"U\",MID(C37,5,2),LEN(C37)>10,MID(C37,5,3)&\"-\"&LEFT(D37,1),LEN(C37)<=10,MID(C37,5,2)&\"-\"&LEFT(D37,1))","v":"A2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G37,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J37/H37,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.1060000000000001},33180,218.50512356841472,7250000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A2-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1640677.0630379796},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1814588.8317200057},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":5581164.1358097773},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1710267.8737412624},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":9113521},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2096110},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1681445},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":12891076},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.1315561073080441},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},20141076,23394575,14778128,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":14778128},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM37=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN37=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO37=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP37=\"y\",1,\"\"))","v":0.25},1,null,3694532,3694532,3694532,3694532,14778128]
[null,"PCF72","BRD-U2-001","Local","West","Upgrade existing park infrastructure to the value of $1-2m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C38,5,1)=\"U\",MID(C38,5,2),LEN(C38)>10,MID(C38,5,3)&\"-\"&LEFT(D38,1),LEN(C38)<=10,MID(C38,5,2)&\"-\"&LEFT(D38,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G38,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J38/H38,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},16000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":138375},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1983375},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1983375,2093680,1762379,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1762379},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM38=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN38=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO38=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP38=\"y\",1,\"\"))","v":1},1,null,"","","",1762379,1762379]
[null,"PCF91","BRD-U2-002","Local","West","Upgrade existing park infrastructure to the value of $1-2m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C39,5,1)=\"U\",MID(C39,5,2),LEN(C39)>10,MID(C39,5,3)&\"-\"&LEFT(D39,1),LEN(C39)<=10,MID(C39,5,2)&\"-\"&LEFT(D39,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G39,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J39/H39,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},15300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2214000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.3354828249447498E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2214000,2799202,1326947,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1326947},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM39=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN39=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO39=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP39=\"y\",1,\"\"))","v":1},1,null,"","","",1326947,1326947]
[null,"PCF91","BRD-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C40,5,1)=\"U\",MID(C40,5,2),LEN(C40)>10,MID(C40,5,3)&\"-\"&LEFT(D40,1),LEN(C40)<=10,MID(C40,5,2)&\"-\"&LEFT(D40,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G40,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J40/H40,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},4000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM40=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN40=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO40=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP40=\"y\",1,\"\"))","v":1},1,null,"","","",1174919,1174919]
[null,"PCF91","BRD-U3-002","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C41,5,1)=\"U\",MID(C41,5,2),LEN(C41)>10,MID(C41,5,3)&\"-\"&LEFT(D41,1),LEN(C41)<=10,MID(C41,5,2)&\"-\"&LEFT(D41,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G41,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J41/H41,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},1600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4435266209525751E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM41=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN41=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO41=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP41=\"y\",1,\"\"))","v":1},1,null,"","","",1032258,1032258]
[null,"PCF53","BRG-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C42,5,1)=\"U\",MID(C42,5,2),LEN(C42)>10,MID(C42,5,3)&\"-\"&LEFT(D42,1),LEN(C42)<=10,MID(C42,5,2)&\"-\"&LEFT(D42,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G42,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J42/H42,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.25},2000,218,436000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":73927.49525149999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":113752.34208595011},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":609404},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":140163},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":56218},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":805785},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1241785,1313437,1105601,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1105601},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM42=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN42=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO42=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP42=\"y\",1,\"\"))","v":""},1,null,"",1105601,"","",1105601]
[null,"PCF34","BRI-U3-001","Metropolitan","North","Upgrade existing park infrastructure to the value of up to $1m (METROPOLITAN ACCESS/ RECREATION CORRIDOR & METROPOLITAN GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C43,5,1)=\"U\",MID(C43,5,2),LEN(C43)>10,MID(C43,5,3)&\"-\"&LEFT(D43,1),LEN(C43)<=10,MID(C43,5,2)&\"-\"&LEFT(D43,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G43,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J43/H43,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},6000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.7912100306912734E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM43=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN43=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO43=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP43=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF174","BUL-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C44,5,1)=\"U\",MID(C44,5,2),LEN(C44)>10,MID(C44,5,3)&\"-\"&LEFT(D44,1),LEN(C44)<=10,MID(C44,5,2)&\"-\"&LEFT(D44,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G44,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J44/H44,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,1500,12000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2914845353795668E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},13248259,15514320,9800247,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":9800247},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM44=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN44=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO44=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP44=\"y\",1,\"\"))","v":""},1,null,9800247,"","","",9800247]
[null,"PCF153,PCF154, PCF173, PCF174","BUL-A8-001","District","East","Acquire and embellish land to provide DISTRICT ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C45,5,1)=\"U\",MID(C45,5,2),LEN(C45)>10,MID(C45,5,3)&\"-\"&LEFT(D45,1),LEN(C45)<=10,MID(C45,5,2)&\"-\"&LEFT(D45,1))","v":"A8-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G45,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J45/H45,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":6.6666666666666666E-2},2000,2000,4000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-D-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":175604.20030999999},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":11706.946687333333},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":46471.004139999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":13453.651128820835},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":79132},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":18200},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":7300},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":104632},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},4104632,4356680,3667286,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3667286},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM45=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN45=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO45=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP45=\"y\",1,\"\"))","v":0.25},1,null,916821.5,916821.5,916821.5,916821.5,3667286]
[null,"PCF174","BUL-A8-010","Metropolitan","East","Acquire and embellish land to provide METROPOLITAN ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C46,5,1)=\"U\",MID(C46,5,2),LEN(C46)>10,MID(C46,5,3)&\"-\"&LEFT(D46,1),LEN(C46)<=10,MID(C46,5,2)&\"-\"&LEFT(D46,1))","v":"A8-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G46,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J46/H46,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.8666666666666667},26000,1000,26000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-M-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":753032.14269090316},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":652627.85699878272},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":701304.17627599998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":313096.78269479354},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1674529},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":385142},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":154475},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2214146},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},28214146,29937771,25200465,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":25200465},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM46=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN46=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO46=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP46=\"y\",1,\"\"))","v":0.25},1,null,6300116.25,6300116.25,6300116.25,6300116.25,25200465]
[null,"PCF256","BUR-E11-001","District","East","Embellish with DISTRICT VISITOR NODE infrastructure",{"$f":"_xlfn.IFS(MID(C47,5,1)=\"U\",MID(C47,5,2),LEN(C47)>10,MID(C47,5,3)&\"-\"&LEFT(D47,1),LEN(C47)<=10,MID(C47,5,2)&\"-\"&LEFT(D47,1))","v":"E11-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G47,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":20000},{"$f":"IFERROR(MIN(J47/H47,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.5},10000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E11-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":625485.02040532418},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":312742.51020266209},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":2140429.7431805041},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":567296.08359485725},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":3027968},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":696433},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":744880},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":4469281},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.7587536806914873E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},4469281,5650597,2678636,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2678636},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM47=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN47=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO47=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP47=\"y\",1,\"\"))","v":0.25},1,null,669659,669659,669659,669659,2678636]
[null,"PCF256","BUR-E12-001","District","East","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C48,5,1)=\"U\",MID(C48,5,2),LEN(C48)>10,MID(C48,5,3)&\"-\"&LEFT(D48,1),LEN(C48)<=10,MID(C48,5,2)&\"-\"&LEFT(D48,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G48,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J48/H48,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},225420,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":852296.56122947368},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":365694.76488296583},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1954578},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":449553},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":480826},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2884957},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.4263058738948549E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2884957,3647506,1729081,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1729081},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM48=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN48=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO48=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP48=\"y\",1,\"\"))","v":0.25},1,null,432270.25,432270.25,432270.25,432270.25,1729081]
[null,"PCF257","BUR-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT VISITOR NODE)",{"$f":"_xlfn.IFS(MID(C49,5,1)=\"U\",MID(C49,5,2),LEN(C49)>10,MID(C49,5,3)&\"-\"&LEFT(D49,1),LEN(C49)<=10,MID(C49,5,2)&\"-\"&LEFT(D49,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G49,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J49/H49,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},9200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4634822382970179E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM49=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN49=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO49=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP49=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF277","BUR-U3-002","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT VISITOR NODE & DISTRICT NATURE RECREATION)",{"$f":"_xlfn.IFS(MID(C50,5,1)=\"U\",MID(C50,5,2),LEN(C50)>10,MID(C50,5,3)&\"-\"&LEFT(D50,1),LEN(C50)<=10,MID(C50,5,2)&\"-\"&LEFT(D50,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G50,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J50/H50,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},218100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4634822382970179E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM50=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN50=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO50=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP50=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF267","BWE-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C51,5,1)=\"U\",MID(C51,5,2),LEN(C51)>10,MID(C51,5,3)&\"-\"&LEFT(D51,1),LEN(C51)<=10,MID(C51,5,2)&\"-\"&LEFT(D51,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G51,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J51/H51,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},45400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM51=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN51=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO51=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP51=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF114","BYO-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C52,5,1)=\"U\",MID(C52,5,2),LEN(C52)>10,MID(C52,5,3)&\"-\"&LEFT(D52,1),LEN(C52)<=10,MID(C52,5,2)&\"-\"&LEFT(D52,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G52,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J52/H52,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,300,2400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.4631693472609812E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3648259,4256518,2688801,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2688801},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM52=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN52=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO52=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP52=\"y\",1,\"\"))","v":""},1,null,"",2688801,"","",2688801]
[null,"PCF214","CAH-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C53,5,1)=\"U\",MID(C53,5,2),LEN(C53)>10,MID(C53,5,3)&\"-\"&LEFT(D53,1),LEN(C53)<=10,MID(C53,5,2)&\"-\"&LEFT(D53,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G53,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J53/H53,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},35800,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM53=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN53=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO53=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP53=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF215","CAR-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C54,5,1)=\"U\",MID(C54,5,2),LEN(C54)>10,MID(C54,5,3)&\"-\"&LEFT(D54,1),LEN(C54)<=10,MID(C54,5,2)&\"-\"&LEFT(D54,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G54,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J54/H54,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,10,50000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":68813},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":986318},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1036318,1094250,921098,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":921098},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM54=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN54=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO54=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP54=\"y\",1,\"\"))","v":""},1,null,921098,"","","",921098]
[null,"PCF195","CAR-A1-002","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C55,5,1)=\"U\",MID(C55,5,2),LEN(C55)>10,MID(C55,5,3)&\"-\"&LEFT(D55,1),LEN(C55)<=10,MID(C55,5,2)&\"-\"&LEFT(D55,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G55,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J55/H55,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.60699999999999998},4856,1647.4464579901153,8000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":179495.95847064196},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":138165.04920537671},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":739386},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":170059},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":181889},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1091334},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.1783347016304497E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},9091334,11743410,5566903,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5566903},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM55=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN55=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO55=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP55=\"y\",1,\"\"))","v":""},1,null,5566903,"","","",5566903]
[null,"PCF72","CDE-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C56,5,1)=\"U\",MID(C56,5,2),LEN(C56)>10,MID(C56,5,3)&\"-\"&LEFT(D56,1),LEN(C56)<=10,MID(C56,5,2)&\"-\"&LEFT(D56,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G56,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J56/H56,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},3000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM56=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN56=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO56=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP56=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF72","CDE-U3-010","Local","North","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C57,5,1)=\"U\",MID(C57,5,2),LEN(C57)>10,MID(C57,5,3)&\"-\"&LEFT(D57,1),LEN(C57)<=10,MID(C57,5,2)&\"-\"&LEFT(D57,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G57,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J57/H57,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},14000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM57=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN57=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO57=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP57=\"y\",1,\"\"))","v":""},1,null,"",1174919,"","",1174919]
[null,"PCF112","CHE-E1-001","Local","West","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C58,5,1)=\"U\",MID(C58,5,2),LEN(C58)>10,MID(C58,5,3)&\"-\"&LEFT(D58,1),LEN(C58)<=10,MID(C58,5,2)&\"-\"&LEFT(D58,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G58,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J58/H58,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.96250000000000002},7700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":48788.943125999991},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":111665.68940942823},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":598294},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":137608},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":147180},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":883082},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.3153696658439915E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},883082,1116497,529270,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":529270},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM58=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN58=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO58=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP58=\"y\",1,\"\"))","v":1},1,null,"","","",529270,529270]
[null,"PCF112","CHE-U2-002","Local","West","Upgrade existing park infrastructure to the value of $1-2m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C59,5,1)=\"U\",MID(C59,5,2),LEN(C59)>10,MID(C59,5,3)&\"-\"&LEFT(D59,1),LEN(C59)<=10,MID(C59,5,2)&\"-\"&LEFT(D59,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G59,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J59/H59,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},3500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2214000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.3354828249447498E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2214000,2799202,1326947,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1326947},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM59=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN59=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO59=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP59=\"y\",1,\"\"))","v":1},1,null,"","","",1326947,1326947]
[null,"PCF112","CHE-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT & LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C60,5,1)=\"U\",MID(C60,5,2),LEN(C60)>10,MID(C60,5,3)&\"-\"&LEFT(D60,1),LEN(C60)<=10,MID(C60,5,2)&\"-\"&LEFT(D60,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G60,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J60/H60,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},10000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM60=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN60=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO60=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP60=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF113","CHE-U3-002","District","North","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C61,5,1)=\"U\",MID(C61,5,2),LEN(C61)>10,MID(C61,5,3)&\"-\"&LEFT(D61,1),LEN(C61)<=10,MID(C61,5,2)&\"-\"&LEFT(D61,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G61,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J61/H61,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},30000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.7912100306912734E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM61=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN61=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO61=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP61=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF230","CHL-U2-001","District","West","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C62,5,1)=\"U\",MID(C62,5,2),LEN(C62)>10,MID(C62,5,3)&\"-\"&LEFT(D62,1),LEN(C62)<=10,MID(C62,5,2)&\"-\"&LEFT(D62,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G62,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J62/H62,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},77000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":138375},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1983375},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1983375,2093680,1762379,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1762379},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM62=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN62=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO62=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP62=\"y\",1,\"\"))","v":0.25},1,null,440594.75,440594.75,440594.75,440594.75,1762379]
[null,"PCF210","CHL-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C63,5,1)=\"U\",MID(C63,5,2),LEN(C63)>10,MID(C63,5,3)&\"-\"&LEFT(D63,1),LEN(C63)<=10,MID(C63,5,2)&\"-\"&LEFT(D63,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G63,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J63/H63,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},25000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4435266209525751E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM63=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN63=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO63=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP63=\"y\",1,\"\"))","v":1},1,null,"","","",1032258,1032258]
[null,"PCF112","CHW-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT VISITOR NODE)",{"$f":"_xlfn.IFS(MID(C64,5,1)=\"U\",MID(C64,5,2),LEN(C64)>10,MID(C64,5,3)&\"-\"&LEFT(D64,1),LEN(C64)<=10,MID(C64,5,2)&\"-\"&LEFT(D64,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G64,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J64/H64,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},18600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM64=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN64=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO64=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP64=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF133","CLF-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C65,5,1)=\"U\",MID(C65,5,2),LEN(C65)>10,MID(C65,5,3)&\"-\"&LEFT(D65,1),LEN(C65)<=10,MID(C65,5,2)&\"-\"&LEFT(D65,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G65,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J65/H65,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.1125},900,2400,2160000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":33267.372863174998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":104349.68878364995},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":559342},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":128649},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":51599},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":739590},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2899590,3073685,2587310,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2587310},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM65=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN65=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO65=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP65=\"y\",1,\"\"))","v":""},1,null,"",2587310,"","",2587310]
[null,"PCF153","CLF-A1-002","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C66,5,1)=\"U\",MID(C66,5,2),LEN(C66)>10,MID(C66,5,3)&\"-\"&LEFT(D66,1),LEN(C66)<=10,MID(C66,5,2)&\"-\"&LEFT(D66,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G66,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J66/H66,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.27237499999999998},2179,2753.5566773749424,6000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":80544.006076509235},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":115282.4102142335},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":617551},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":142037},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":113938},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":873526},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.723714763711294E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},6873526,8045279,5082125,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5082125},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM66=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN66=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO66=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP66=\"y\",1,\"\"))","v":""},1,null,"",5082125,"","",5082125]
[null,"PCF195","CLL-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C67,5,1)=\"U\",MID(C67,5,2),LEN(C67)>10,MID(C67,5,3)&\"-\"&LEFT(D67,1),LEN(C67)<=10,MID(C67,5,2)&\"-\"&LEFT(D67,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G67,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J67/H67,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.3125},2500,825,2062500,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":92409.369064374987},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":118026.27540517745},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":632160},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":145397},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":116634},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":894191},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.2515563530933091E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2956691,3451694,2180402,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2180402},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM67=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN67=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO67=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP67=\"y\",1,\"\"))","v":""},1,null,2180402,"","","",2180402]
[null,"PCF195","CLL-A1-010","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C68,5,1)=\"U\",MID(C68,5,2),LEN(C68)>10,MID(C68,5,3)&\"-\"&LEFT(D68,1),LEN(C68)<=10,MID(C68,5,2)&\"-\"&LEFT(D68,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G68,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J68/H68,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.2},1600,1375,2200000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":59141.996201199996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":110333.19543056823},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":591200},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":135976},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":54538},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":781714},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2981714,3160614,2660483,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2660483},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM68=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN68=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO68=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP68=\"y\",1,\"\"))","v":""},1,null,2660483,"","","",2660483]
[null,"PCF213","COO-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C69,5,1)=\"U\",MID(C69,5,2),LEN(C69)>10,MID(C69,5,3)&\"-\"&LEFT(D69,1),LEN(C69)<=10,MID(C69,5,2)&\"-\"&LEFT(D69,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G69,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J69/H69,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},17000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM69=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN69=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO69=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP69=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF213","COO-U3-002","Local","East","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C70,5,1)=\"U\",MID(C70,5,2),LEN(C70)>10,MID(C70,5,3)&\"-\"&LEFT(D70,1),LEN(C70)<=10,MID(C70,5,2)&\"-\"&LEFT(D70,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G70,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J70/H70,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},5800,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2413451811825292E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM70=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN70=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO70=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP70=\"y\",1,\"\"))","v":""},1,null,884632,"","","",884632]
[null,"PCF214","COO-U3-003","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C71,5,1)=\"U\",MID(C71,5,2),LEN(C71)>10,MID(C71,5,3)&\"-\"&LEFT(D71,1),LEN(C71)<=10,MID(C71,5,2)&\"-\"&LEFT(D71,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G71,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J71/H71,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},14400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2413451811825292E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM71=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN71=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO71=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP71=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF333","CVE-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C72,5,1)=\"U\",MID(C72,5,2),LEN(C72)>10,MID(C72,5,3)&\"-\"&LEFT(D72,1),LEN(C72)<=10,MID(C72,5,2)&\"-\"&LEFT(D72,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G72,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J72/H72,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,255,2040000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2515976994431495E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3288259,3834351,2422123,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2422123},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM72=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN72=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO72=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP72=\"y\",1,\"\"))","v":""},1,null,"","",2422123,"",2422123]
[null,"PCF333","CVE-E2-002","District","South","Embellish with DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C73,5,1)=\"U\",MID(C73,5,2),LEN(C73)>10,MID(C73,5,3)&\"-\"&LEFT(D73,1),LEN(C73)<=10,MID(C73,5,2)&\"-\"&LEFT(D73,1))","v":"E2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G73,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J73/H73,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},30000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E2-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":908750.50522903237},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":908750.50522903237},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":6900188.3885097774},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1805817.1191770998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":9622256},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2213119},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":887653},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":12723028},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},12723028,13430614,11305375,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":11305375},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM73=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN73=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO73=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP73=\"y\",1,\"\"))","v":0.25},1,null,2826343.75,2826343.75,2826343.75,2826343.75,11305375]
[null,"PCF270","DAR-U1-011","District","South","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C74,5,1)=\"U\",MID(C74,5,2),LEN(C74)>10,MID(C74,5,3)&\"-\"&LEFT(D74,1),LEN(C74)<=10,MID(C74,5,2)&\"-\"&LEFT(D74,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G74,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J74/H74,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},51500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8365666834564544E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM74=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN74=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO74=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP74=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF270","DAR-U3-001","Local","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C75,5,1)=\"U\",MID(C75,5,2),LEN(C75)>10,MID(C75,5,3)&\"-\"&LEFT(D75,1),LEN(C75)<=10,MID(C75,5,2)&\"-\"&LEFT(D75,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G75,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J75/H75,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},10000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM75=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN75=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO75=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP75=\"y\",1,\"\"))","v":""},1,null,"","",884632,"",884632]
[null,"PCF53","DEA-U2-010","District","North","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C76,5,1)=\"U\",MID(C76,5,2),LEN(C76)>10,MID(C76,5,3)&\"-\"&LEFT(D76,1),LEN(C76)<=10,MID(C76,5,2)&\"-\"&LEFT(D76,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G76,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J76/H76,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},145500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2214000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":7.2717049224909833E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2214000,2799202,1326947,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1326947},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM76=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN76=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO76=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP76=\"y\",1,\"\"))","v":0.25},1,null,331736.75,331736.75,331736.75,331736.75,1326947]
[null,"PCF311","DOO-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C77,5,1)=\"U\",MID(C77,5,2),LEN(C77)>10,MID(C77,5,3)&\"-\"&LEFT(D77,1),LEN(C77)<=10,MID(C77,5,2)&\"-\"&LEFT(D77,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G77,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J77/H77,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,178,1424000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":81408},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1166851},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2590851,2743402,2309290,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2309290},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM77=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN77=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO77=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP77=\"y\",1,\"\"))","v":""},1,null,"","",2309290,"",2309290]
[null,"PCF311","DOO-E1-001","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C78,5,1)=\"U\",MID(C78,5,2),LEN(C78)>10,MID(C78,5,3)&\"-\"&LEFT(D78,1),LEN(C78)<=10,MID(C78,5,2)&\"-\"&LEFT(D78,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G78,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J78/H78,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":31681.131899999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":107709.50806341572},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":577230},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":132763},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":53249},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":763242},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},763242,805689,678198,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":678198},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM78=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN78=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO78=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP78=\"y\",1,\"\"))","v":""},1,null,"","",678198,"",678198]
[null,"PCF212","DUP-U2-001","District","South","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C79,5,1)=\"U\",MID(C79,5,2),LEN(C79)>10,MID(C79,5,3)&\"-\"&LEFT(D79,1),LEN(C79)<=10,MID(C79,5,2)&\"-\"&LEFT(D79,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G79,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J79/H79,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},82700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.1274250125923409E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM79=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN79=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO79=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP79=\"y\",1,\"\"))","v":0.25},1,null,387096.75,387096.75,387096.75,387096.75,1548387]
[null,"PCF291","DUR-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C80,5,1)=\"U\",MID(C80,5,2),LEN(C80)>10,MID(C80,5,3)&\"-\"&LEFT(D80,1),LEN(C80)<=10,MID(C80,5,2)&\"-\"&LEFT(D80,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G80,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J80/H80,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.92725000000000002},7418,269.61445133459154,2000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":274197.07988781348},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":160064.68353309759},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":855986},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":196877},{"$f":"IF(AB80=\"\",\"\",IF(AB80<=YEAR+5,0.075,IF(AND(AB80>YEAR+5,AB80<=YEAR+10),0.15,IF(AND(AB80>YEAR+10,AB80<=YEAR+20),0.2,IF(AB80>YEAR+20,0.25,\"\")))))","v":0.2},{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":210573},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1263436},2034,{"$f":"Landind","v":2.0111853187589457E-2},{"$f":"PPI","v":1.8204777291069174E-2},{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0355669065229963E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(AA80+L80,0)","v":3263436},{"$f":"ROUND(AA80*(1+AD80)^(AB80-YEAR)+L80*(1+AC80)^(AB80-YEAR),0)","v":4188290},{"$f":"ROUND(AJ80*(1/(1+WACC))^(AB80-YEAR),0)","v":1985437},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1985437},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM80=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN80=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO80=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP80=\"y\",1,\"\"))","v":""},{"$f":"SUM(AR80:AU80)","v":1},null,{"$f":"IF(AR80=\"\",\"\",(AR80/$AV80)*$AK80)","v":""},{"$f":"IF(AS80=\"\",\"\",(AS80/$AV80)*$AK80)","v":""},{"$f":"IF(AT80=\"\",\"\",(AT80/$AV80)*$AK80)","v":1985437},{"$f":"IF(AU80=\"\",\"\",(AU80/$AV80)*$AK80)","v":""},{"$f":"SUM(AX80:BA80)","v":1985437}]
[null,"PCF311","DUR-E1-001","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C81,5,1)=\"U\",MID(C81,5,2),LEN(C81)>10,MID(C81,5,3)&\"-\"&LEFT(D81,1),LEN(C81)<=10,MID(C81,5,2)&\"-\"&LEFT(D81,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G81,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J81/H81,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.1499999999999999},9200,{"$f":"L81/J81","v":0},0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":58293.282695999987},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":113863.56793499073},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":609997},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":140299},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":112544},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":862840},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.6514782508079428E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},862840,996808,629674,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":629674},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM81=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN81=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO81=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP81=\"y\",1,\"\"))","v":""},1,null,"","",629674,"",629674]
[null,"PCF311","DUR-E12-001","District","South","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C82,5,1)=\"U\",MID(C82,5,2),LEN(C82)>10,MID(C82,5,3)&\"-\"&LEFT(D82,1),LEN(C82)<=10,MID(C82,5,2)&\"-\"&LEFT(D82,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G82,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J82/H82,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},61400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":852296.56122947368},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":365694.76488296583},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1954578},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":449553},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":480826},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2884957},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.364635799472125E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2884957,3647506,1729081,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1729081},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM82=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN82=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO82=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP82=\"y\",1,\"\"))","v":0.25},1,null,432270.25,432270.25,432270.25,432270.25,1729081]
[null,"PCF291","DUR-E2-001","District","South","Embellish with DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C83,5,1)=\"U\",MID(C83,5,2),LEN(C83)>10,MID(C83,5,3)&\"-\"&LEFT(D83,1),LEN(C83)<=10,MID(C83,5,2)&\"-\"&LEFT(D83,1))","v":"E2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G83,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J83/H83,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.4},64000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E2-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":908750.50522903237},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1272250.7073206452},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":6900188.3885097774},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1889876.5409107853},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10069816},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2316058},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":928941},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":13314815},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},13314815,14055313,11831222,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":11831222},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM83=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN83=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO83=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP83=\"y\",1,\"\"))","v":0.25},1,null,2957805.5,2957805.5,2957805.5,2957805.5,11831222]
[null,"PCF213","EAB-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD)",{"$f":"_xlfn.IFS(MID(C84,5,1)=\"U\",MID(C84,5,2),LEN(C84)>10,MID(C84,5,3)&\"-\"&LEFT(D84,1),LEN(C84)<=10,MID(C84,5,2)&\"-\"&LEFT(D84,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G84,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J84/H84,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},16400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4634822382970179E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM84=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN84=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO84=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP84=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF310","ELG-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C85,5,1)=\"U\",MID(C85,5,2),LEN(C85)>10,MID(C85,5,3)&\"-\"&LEFT(D85,1),LEN(C85)<=10,MID(C85,5,2)&\"-\"&LEFT(D85,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G85,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J85/H85,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.75},6000,82.5,495000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":221782.48575449997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":147943.80863976883},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":791451},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":182034},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":146023},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1119508},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.122502331093308E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1614508,1873807,1183666,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1183666},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM85=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN85=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO85=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP85=\"y\",1,\"\"))","v":""},1,null,"","",1183666,"",1183666]
[null,"PCF310","ELG-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C86,5,1)=\"U\",MID(C86,5,2),LEN(C86)>10,MID(C86,5,3)&\"-\"&LEFT(D86,1),LEN(C86)<=10,MID(C86,5,2)&\"-\"&LEFT(D86,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G86,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J86/H86,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.75},6000,100,600000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":221782.48575449997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":147943.80863976883},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":791451},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":182034},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":194697},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1168182},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.5749259954271276E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1768182,2254226,1068604,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1068604},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM86=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN86=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO86=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP86=\"y\",1,\"\"))","v":""},1,null,"","",1068604,"",1068604]
[null,"PCF310","ELG-E12-001","Local","South","Embellish with LOCAL NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C87,5,1)=\"U\",MID(C87,5,2),LEN(C87)>10,MID(C87,5,3)&\"-\"&LEFT(D87,1),LEN(C87)<=10,MID(C87,5,2)&\"-\"&LEFT(D87,1))","v":"E12-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G87,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J87/H87,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.29},25400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":219151.22234442105},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":501856.29916872422},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":249734.36751999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":173805.34167176747},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":929146},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":213704},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":171428},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1314278},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.3177932794626306E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1314278,1518337,959119,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":959119},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM87=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN87=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO87=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP87=\"y\",1,\"\"))","v":""},1,null,"","",959119,"",959119]
[null,"PCF310","ELG-E2-002","District","South","Embellish with DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C88,5,1)=\"U\",MID(C88,5,2),LEN(C88)>10,MID(C88,5,3)&\"-\"&LEFT(D88,1),LEN(C88)<=10,MID(C88,5,2)&\"-\"&LEFT(D88,1))","v":"E2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G88,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J88/H88,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.3433333333333333},40300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E2-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":908750.50522903237},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1220754.8453576667},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":6900188.3885097774},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1877968.1228318466},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10006411},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2301475},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":923091},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":13230977},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},13230977,13966813,11756726,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":11756726},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM88=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN88=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO88=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP88=\"y\",1,\"\"))","v":0.25},1,null,2939181.5,2939181.5,2939181.5,2939181.5,11756726]
[null,"PCF310","ELG-E5-001","District","South","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C89,5,1)=\"U\",MID(C89,5,2),LEN(C89)>10,MID(C89,5,3)&\"-\"&LEFT(D89,1),LEN(C89)<=10,MID(C89,5,2)&\"-\"&LEFT(D89,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G89,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J89/H89,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.36},14400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":266431.9244982503},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1861070.6901065232},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":9920194},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2281645},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":915138},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":13116977},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},13116977,13846473,11655429,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":11655429},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM89=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN89=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO89=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP89=\"y\",1,\"\"))","v":0.25},1,null,2913857.25,2913857.25,2913857.25,2913857.25,11655429]
[null,"PCF274","EMP-U3-001","Local","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C90,5,1)=\"U\",MID(C90,5,2),LEN(C90)>10,MID(C90,5,3)&\"-\"&LEFT(D90,1),LEN(C90)<=10,MID(C90,5,2)&\"-\"&LEFT(D90,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G90,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J90/H90,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM90=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN90=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO90=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP90=\"y\",1,\"\"))","v":""},1,null,"","",884632,"",884632]
[null,"PCF111","EVP-A1-001","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C91,5,1)=\"U\",MID(C91,5,2),LEN(C91)>10,MID(C91,5,3)&\"-\"&LEFT(D91,1),LEN(C91)<=10,MID(C91,5,2)&\"-\"&LEFT(D91,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G91,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J91/H91,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,300,2400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2738742285921813E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3648259,4256518,2688801,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2688801},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM91=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN91=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO91=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP91=\"y\",1,\"\"))","v":1},1,null,"","","",2688801,2688801]
[null,"PCF111","EVP-A1-003","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C92,5,1)=\"U\",MID(C92,5,2),LEN(C92)>10,MID(C92,5,3)&\"-\"&LEFT(D92,1),LEN(C92)<=10,MID(C92,5,2)&\"-\"&LEFT(D92,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G92,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J92/H92,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.76249999999999996},6100,1639.344262295082,10000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":225478.86051707497},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":148798.5953036143},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":796002},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":183080},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":195816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1174898},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2393649955112633E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},11174898,14439966,6845191,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":6845191},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM92=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN92=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO92=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP92=\"y\",1,\"\"))","v":1},1,null,"","","",6845191,6845191]
[null,"PCF131","EVP-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C93,5,1)=\"U\",MID(C93,5,2),LEN(C93)>10,MID(C93,5,3)&\"-\"&LEFT(D93,1),LEN(C93)<=10,MID(C93,5,2)&\"-\"&LEFT(D93,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G93,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J93/H93,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},125300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM93=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN93=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO93=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP93=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF310","FLK-U3-001","Local","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C94,5,1)=\"U\",MID(C94,5,2),LEN(C94)>10,MID(C94,5,3)&\"-\"&LEFT(D94,1),LEN(C94)<=10,MID(C94,5,2)&\"-\"&LEFT(D94,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G94,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J94/H94,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},3000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4182833417282272E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM94=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN94=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO94=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP94=\"y\",1,\"\"))","v":""},1,null,"","",1032258,"",1032258]
[null,"PCF230","FTP-E1-001","Local","West","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C95,5,1)=\"U\",MID(C95,5,2),LEN(C95)>10,MID(C95,5,3)&\"-\"&LEFT(D95,1),LEN(C95)<=10,MID(C95,5,2)&\"-\"&LEFT(D95,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G95,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J95/H95,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":31681.131899999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":107709.50806341572},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":577230},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":132763},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":141999},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":851992},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.987410492277902E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},851992,1077190,510636,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":510636},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM95=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN95=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO95=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP95=\"y\",1,\"\"))","v":1},1,null,"","","",510636,510636]
[null,"PCF250","FTP-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C96,5,1)=\"U\",MID(C96,5,2),LEN(C96)>10,MID(C96,5,3)&\"-\"&LEFT(D96,1),LEN(C96)<=10,MID(C96,5,2)&\"-\"&LEFT(D96,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G96,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J96/H96,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},78700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM96=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN96=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO96=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP96=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF73","FTZ-E5-001","District","North","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C97,5,1)=\"U\",MID(C97,5,2),LEN(C97)>10,MID(C97,5,3)&\"-\"&LEFT(D97,1),LEN(C97)<=10,MID(C97,5,2)&\"-\"&LEFT(D97,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G97,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J97/H97,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.5},60000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1110133.0187427094},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2056176.5681505541},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10959001},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2520570},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":2021936},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":15501507},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.30588873686271467},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":0.688655381709387},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":0.688655381709387},15501507,17908325,11312516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":7790425},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM97=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN97=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO97=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP97=\"y\",1,\"\"))","v":0.25},1,null,2828129,2828129,2828129,2828129,11312516]
[null,"PCF173","FVA-A4-001","District","North","Acquire and embellish land to provide DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C98,5,1)=\"U\",MID(C98,5,2),LEN(C98)>10,MID(C98,5,3)&\"-\"&LEFT(D98,1),LEN(C98)<=10,MID(C98,5,2)&\"-\"&LEFT(D98,1))","v":"A4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G98,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J98/H98,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3},3000,3500,10500000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A4-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294884.42740076402},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":884653.282202292},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":805703.82838177739},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":390895.08182256611},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2084065},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":479335},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":512680},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":3076080},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.10103137343259287},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},13576080,17491392,8291704,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":8291704},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM98=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN98=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO98=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP98=\"y\",1,\"\"))","v":0.25},1,null,2072926,2072926,2072926,2072926,8291704]
[null,"PCF173","FVA-U3-001","Local","North","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C99,5,1)=\"U\",MID(C99,5,2),LEN(C99)>10,MID(C99,5,3)&\"-\"&LEFT(D99,1),LEN(C99)<=10,MID(C99,5,2)&\"-\"&LEFT(D99,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G99,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J99/H99,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},3000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":4.8478032816606551E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM99=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN99=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO99=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP99=\"y\",1,\"\"))","v":""},1,null,"",884632,"","",884632]
[null,"PCF149","GAP-U2-001","District","West","Upgrade existing park infrastructure to the value of $1-2m (LOCAL OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C100,5,1)=\"U\",MID(C100,5,2),LEN(C100)>10,MID(C100,5,3)&\"-\"&LEFT(D100,1),LEN(C100)<=10,MID(C100,5,2)&\"-\"&LEFT(D100,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G100,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J100/H100,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},70400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":138375},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1983375},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1983375,2093680,1762379,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1762379},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM100=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN100=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO100=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP100=\"y\",1,\"\"))","v":0.25},1,null,440594.75,440594.75,440594.75,440594.75,1762379]
[null,"PCF231","GRA-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C101,5,1)=\"U\",MID(C101,5,2),LEN(C101)>10,MID(C101,5,3)&\"-\"&LEFT(D101,1),LEN(C101)<=10,MID(C101,5,2)&\"-\"&LEFT(D101,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G101,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J101/H101,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.33412500000000001},2673,1870.5574261129816,5000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":98804.097403629741},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":119505.05633363011},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":640034},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":147208},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":157448},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":944690},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":7.7430886956142567E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},5944690,7671650,3636706,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3636706},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM101=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN101=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO101=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP101=\"y\",1,\"\"))","v":""},1,null,"","",3636706,"",3636706]
[null,"PCF233","GRE-A4-001","District","East","Acquire and embellish land to provide DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C102,5,1)=\"U\",MID(C102,5,2),LEN(C102)>10,MID(C102,5,3)&\"-\"&LEFT(D102,1),LEN(C102)<=10,MID(C102,5,2)&\"-\"&LEFT(D102,1))","v":"A4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G102,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J102/H102,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.3},1300,550,715000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A4-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294884.42740076402},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":383349.75562099327},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":805703.82838177739},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":274968.64130064077},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1466835},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":337372},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":135316},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1939523},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2654523,2806402,2362321,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2362321},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM102=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN102=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO102=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP102=\"y\",1,\"\"))","v":0.25},1,null,590580.25,590580.25,590580.25,590580.25,2362321]
[null,"PCF213","GRE-U1-010","District","East","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C103,5,1)=\"U\",MID(C103,5,2),LEN(C103)>10,MID(C103,5,3)&\"-\"&LEFT(D103,1),LEN(C103)<=10,MID(C103,5,2)&\"-\"&LEFT(D103,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G103,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J103/H103,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},10000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":492000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2952000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.4826903623650583E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2952000,3732270,1769263,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1769263},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO103=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP103=\"y\",1,\"\"))","v":0.25},1,null,442315.75,442315.75,442315.75,442315.75,1769263]
[null,"PCF217","GUM-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C104,5,1)=\"U\",MID(C104,5,2),LEN(C104)>10,MID(C104,5,3)&\"-\"&LEFT(D104,1),LEN(C104)<=10,MID(C104,5,2)&\"-\"&LEFT(D104,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G104,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J104/H104,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.1875},1500,126,189000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":13367.565028125},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":10198.224499503907},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":58049},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":13351},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":10710},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":82110},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.4953359198704931E-4},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},271110,316497,199928,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":199928},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM104=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN104=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO104=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP104=\"y\",1,\"\"))","v":""},1,null,199928,"","","",199928]
[null,"PCF331","HEA-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C105,5,1)=\"U\",MID(C105,5,2),LEN(C105)>10,MID(C105,5,3)&\"-\"&LEFT(D105,1),LEN(C105)<=10,MID(C105,5,2)&\"-\"&LEFT(D105,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G105,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J105/H105,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.35},2800,300,840000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":103498.49335209998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":120590.63539671386},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":645814},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":148537},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":59576},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":853927},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1693927,1793126,1509385,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1509385},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM105=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN105=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO105=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP105=\"y\",1,\"\"))","v":""},1,null,"","",1509385,"",1509385]
[null,"PCF176","HEM-U2-001","District","East","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C106,5,1)=\"U\",MID(C106,5,2),LEN(C106)>10,MID(C106,5,3)&\"-\"&LEFT(D106,1),LEN(C106)<=10,MID(C106,5,2)&\"-\"&LEFT(D106,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G106,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J106/H106,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},58000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.1952233574455266E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO106=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP106=\"y\",1,\"\"))","v":0.25},1,null,387096.75,387096.75,387096.75,387096.75,1548387]
[null,"PCF154","HEN-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C107,5,1)=\"U\",MID(C107,5,2),LEN(C107)>10,MID(C107,5,3)&\"-\"&LEFT(D107,1),LEN(C107)<=10,MID(C107,5,2)&\"-\"&LEFT(D107,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G107,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J107/H107,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.25},10000,10,100000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":369637.47625749995},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":182135.27519358761},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":973497},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":223904},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":179610},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1377011},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.7172335917795835E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1477011,1708079,1078977,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1078977},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM107=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN107=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO107=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP107=\"y\",1,\"\"))","v":""},1,null,"",1078977,"","",1078977]
[null,"PCF172","HER-E3-001","Metropolitan","West","Embellish with METROPOLITAN GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C108,5,1)=\"U\",MID(C108,5,2),LEN(C108)>10,MID(C108,5,3)&\"-\"&LEFT(D108,1),LEN(C108)<=10,MID(C108,5,2)&\"-\"&LEFT(D108,1))","v":"E3-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G108,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J108/H108,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.67},250000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E3-M-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1024086.3324290323},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1710224.1751564839},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7238985.4808137771},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2069504.7329431227},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":11026214},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2536029},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1017168},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":14579411},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},14579411,15390239,12954912,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":12954912},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO108=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP108=\"y\",1,\"\"))","v":0.25},1,null,3238728,3238728,3238728,3238728,12954912]
[null,"PCF233","HPW-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C109,5,1)=\"U\",MID(C109,5,2),LEN(C109)>10,MID(C109,5,3)&\"-\"&LEFT(D109,1),LEN(C109)<=10,MID(C109,5,2)&\"-\"&LEFT(D109,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G109,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J109/H109,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.5},20000,10,200000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":739274.9525149999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":267613.94157813443},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1428613},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":328581},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":263579},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2020773},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.090749659335581E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2220773,2569063,1622852,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1622852},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM109=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN109=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO109=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP109=\"y\",1,\"\"))","v":""},1,null,1622852,"","","",1622852]
[null,"PCF234","HPW-A1-002","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C110,5,1)=\"U\",MID(C110,5,2),LEN(C110)>10,MID(C110,5,3)&\"-\"&LEFT(D110,1),LEN(C110)<=10,MID(C110,5,2)&\"-\"&LEFT(D110,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G110,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J110/H110,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.58912500000000001},4713,1697.4326331423722,8000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":174210.14256015973},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":136942.70427607768},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":732877},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":168562},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":180288},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1081727},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.0975379322834268E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},9081727,11731264,5561145,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5561145},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM110=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN110=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO110=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP110=\"y\",1,\"\"))","v":""},1,null,5561145,"","","",5561145]
[null,"PCF233","HPW-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C111,5,1)=\"U\",MID(C111,5,2),LEN(C111)>10,MID(C111,5,3)&\"-\"&LEFT(D111,1),LEN(C111)<=10,MID(C111,5,2)&\"-\"&LEFT(D111,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G111,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J111/H111,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},16000,68,1088000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":142587.3603},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":40080.302156125006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":217151},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":49945},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":40064},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":307160},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.177965389291707E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1395160,1630735,1030120,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1030120},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM111=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN111=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO111=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP111=\"y\",1,\"\"))","v":""},1,null,1030120,"","","",1030120]
[null,"PCF233","HPW-A7-002","Local","East","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C112,5,1)=\"U\",MID(C112,5,2),LEN(C112)>10,MID(C112,5,3)&\"-\"&LEFT(D112,1),LEN(C112)<=10,MID(C112,5,2)&\"-\"&LEFT(D112,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G112,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J112/H112,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.17499999999999999},1400,10,14000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":12476.39402625},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":9992.1412053203148},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":56951},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":13099},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":10508},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":80558},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.3347615519781661E-4},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},94558,109483,69159,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":69159},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM112=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN112=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO112=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP112=\"y\",1,\"\"))","v":""},1,null,69159,"","","",69159]
[null,"PCF291","INA-U1-001","District","South","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C113,5,1)=\"U\",MID(C113,5,2),LEN(C113)>10,MID(C113,5,3)&\"-\"&LEFT(D113,1),LEN(C113)<=10,MID(C113,5,2)&\"-\"&LEFT(D113,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G113,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J113/H113,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},53100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM113=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN113=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO113=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP113=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF230","IND-U2-001","Local","West","Upgrade existing park infrastructure to the value of $1-2m (LOCAL GENERAL RECREATION & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C114,5,1)=\"U\",MID(C114,5,2),LEN(C114)>10,MID(C114,5,3)&\"-\"&LEFT(D114,1),LEN(C114)<=10,MID(C114,5,2)&\"-\"&LEFT(D114,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G114,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J114/H114,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},60000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.1652899314288626E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM114=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN114=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO114=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP114=\"y\",1,\"\"))","v":1},1,null,"","","",1548387,1548387]
[null,"PCF211","IND-U3-002","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD)",{"$f":"_xlfn.IFS(MID(C115,5,1)=\"U\",MID(C115,5,2),LEN(C115)>10,MID(C115,5,3)&\"-\"&LEFT(D115,1),LEN(C115)<=10,MID(C115,5,2)&\"-\"&LEFT(D115,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G115,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J115/H115,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},9300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO115=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP115=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF210","IND-U3-003","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C116,5,1)=\"U\",MID(C116,5,2),LEN(C116)>10,MID(C116,5,3)&\"-\"&LEFT(D116,1),LEN(C116)<=10,MID(C116,5,2)&\"-\"&LEFT(D116,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G116,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J116/H116,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},15700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM116=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN116=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO116=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP116=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF231","IND-U3-004","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C117,5,1)=\"U\",MID(C117,5,2),LEN(C117)>10,MID(C117,5,3)&\"-\"&LEFT(D117,1),LEN(C117)<=10,MID(C117,5,2)&\"-\"&LEFT(D117,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G117,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J117/H117,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},5000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM117=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN117=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO117=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP117=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF211","IND-U3-005","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C118,5,1)=\"U\",MID(C118,5,2),LEN(C118)>10,MID(C118,5,3)&\"-\"&LEFT(D118,1),LEN(C118)<=10,MID(C118,5,2)&\"-\"&LEFT(D118,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G118,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J118/H118,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},9900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM118=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN118=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO118=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP118=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF245","KAD-E1-001","Local","West","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C119,5,1)=\"U\",MID(C119,5,2),LEN(C119)>10,MID(C119,5,3)&\"-\"&LEFT(D119,1),LEN(C119)<=10,MID(C119,5,2)&\"-\"&LEFT(D119,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G119,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J119/H119,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.4500000000000002},19600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":124190.037048},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":129102.19237889072},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":691132},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":158960},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":170018},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1020110},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0760837328610608E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1020110,1289745,611397,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":611397},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM119=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN119=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO119=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP119=\"y\",1,\"\"))","v":1},1,null,"","","",611397,611397]
[null,"PCF193","KAN-A8-001","Metropolitan","East","Acquire and embellish land to provide METROPOLITAN ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C120,5,1)=\"U\",MID(C120,5,2),LEN(C120)>10,MID(C120,5,3)&\"-\"&LEFT(D120,1),LEN(C120)<=10,MID(C120,5,2)&\"-\"&LEFT(D120,1))","v":"A8-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G120,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J120/H120,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3.3333333333333335E-3},100,4000,400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-M-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":753032.14269090316},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":2510.1071423030107},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":701304.17627599998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":162757.05304048257},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":874071},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":201036},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":80633},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1155740},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1555740,1644639,1384394,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1384394},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM120=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN120=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO120=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP120=\"y\",1,\"\"))","v":0.25},1,null,346098.5,346098.5,346098.5,346098.5,1384394]
[null,"PCF193","KAN-A8-002","Metropolitan","East","Acquire and embellish land to provide METROPOLITAN ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C121,5,1)=\"U\",MID(C121,5,2),LEN(C121)>10,MID(C121,5,3)&\"-\"&LEFT(D121,1),LEN(C121)<=10,MID(C121,5,2)&\"-\"&LEFT(D121,1))","v":"A8-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G121,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J121/H121,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3.3333333333333335E-3},100,4000,400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-M-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":753032.14269090316},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":2510.1071423030107},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":701304.17627599998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":162757.05304048257},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":874071},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":201036},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":80633},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1155740},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1555740,1644639,1384394,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1384394},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM121=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN121=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO121=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP121=\"y\",1,\"\"))","v":0.25},1,null,346098.5,346098.5,346098.5,346098.5,1384394]
[null,"PCF193","KAN-A8-003","Metropolitan","East","Acquire and embellish land to provide METROPOLITAN ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C122,5,1)=\"U\",MID(C122,5,2),LEN(C122)>10,MID(C122,5,3)&\"-\"&LEFT(D122,1),LEN(C122)<=10,MID(C122,5,2)&\"-\"&LEFT(D122,1))","v":"A8-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G122,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J122/H122,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3.3333333333333335E-3},100,4000,400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-M-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":753032.14269090316},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":2510.1071423030107},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":701304.17627599998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":162757.05304048257},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":874071},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":201036},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":80633},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1155740},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1555740,1644639,1384394,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1384394},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM122=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN122=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO122=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP122=\"y\",1,\"\"))","v":0.25},1,null,346098.5,346098.5,346098.5,346098.5,1384394]
[null,"PCF193","KAN-U1-001","Metropolitan","East","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C123,5,1)=\"U\",MID(C123,5,2),LEN(C123)>10,MID(C123,5,3)&\"-\"&LEFT(D123,1),LEN(C123)<=10,MID(C123,5,2)&\"-\"&LEFT(D123,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G123,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J123/H123,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},108000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.9269644765940357E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO123=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP123=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF193","KAN-U2-001","District","East","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C124,5,1)=\"U\",MID(C124,5,2),LEN(C124)>10,MID(C124,5,3)&\"-\"&LEFT(D124,1),LEN(C124)<=10,MID(C124,5,2)&\"-\"&LEFT(D124,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G124,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J124/H124,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},19000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.1952233574455266E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM124=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN124=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO124=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP124=\"y\",1,\"\"))","v":0.25},1,null,387096.75,387096.75,387096.75,387096.75,1548387]
[null,"PCF132","KED-A1-001","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C125,5,1)=\"U\",MID(C125,5,2),LEN(C125)>10,MID(C125,5,3)&\"-\"&LEFT(D125,1),LEN(C125)<=10,MID(C125,5,2)&\"-\"&LEFT(D125,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G125,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J125/H125,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.70550000000000002},5644,1417.4344436569809,8000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":208623.39159973298},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":144900.76811647898},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":775249},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":178307},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":190711},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1144267},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2070532636183623E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},9144267,11810334,5598628,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5598628},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM125=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN125=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO125=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP125=\"y\",1,\"\"))","v":1},1,null,"","","",5598628,5598628]
[null,"PCF112","KED-U1-010","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C126,5,1)=\"U\",MID(C126,5,2),LEN(C126)>10,MID(C126,5,3)&\"-\"&LEFT(D126,1),LEN(C126)<=10,MID(C126,5,2)&\"-\"&LEFT(D126,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G126,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J126/H126,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},29000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM126=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN126=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO126=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP126=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF230","KEN-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C127,5,1)=\"U\",MID(C127,5,2),LEN(C127)>10,MID(C127,5,3)&\"-\"&LEFT(D127,1),LEN(C127)<=10,MID(C127,5,2)&\"-\"&LEFT(D127,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G127,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J127/H127,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},4400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM127=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN127=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO127=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP127=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF229","KEN-U3-002","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C128,5,1)=\"U\",MID(C128,5,2),LEN(C128)>10,MID(C128,5,3)&\"-\"&LEFT(D128,1),LEN(C128)<=10,MID(C128,5,2)&\"-\"&LEFT(D128,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G128,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J128/H128,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4435266209525751E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM128=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN128=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO128=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP128=\"y\",1,\"\"))","v":1},1,null,"","","",1032258,1032258]
[null,"PCF172","KGR-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD)",{"$f":"_xlfn.IFS(MID(C129,5,1)=\"U\",MID(C129,5,2),LEN(C129)>10,MID(C129,5,3)&\"-\"&LEFT(D129,1),LEN(C129)<=10,MID(C129,5,2)&\"-\"&LEFT(D129,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G129,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J129/H129,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},14000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM129=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN129=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO129=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP129=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF203","KHO-E11-001","District","West","Embellish with DISTRICT VISITOR NODE infrastructure",{"$f":"_xlfn.IFS(MID(C130,5,1)=\"U\",MID(C130,5,2),LEN(C130)>10,MID(C130,5,3)&\"-\"&LEFT(D130,1),LEN(C130)<=10,MID(C130,5,2)&\"-\"&LEFT(D130,1))","v":"E11-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G130,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":20000},{"$f":"IFERROR(MIN(J130/H130,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":9.9949999999999992},199900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E11-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":625485.02040532418},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":6251722.7789512146},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":2140429.7431805041},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1940685.27074296},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10340338},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2378278},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":953896},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":13672512},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},13672512,14432903,12149063,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":12149063},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM130=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN130=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO130=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP130=\"y\",1,\"\"))","v":0.25},1,null,3037265.75,3037265.75,3037265.75,3037265.75,12149063]
[null,"PCF225","KHO-E11-002","District","West","Embellish with DISTRICT VISITOR NODE infrastructure",{"$f":"_xlfn.IFS(MID(C131,5,1)=\"U\",MID(C131,5,2),LEN(C131)>10,MID(C131,5,3)&\"-\"&LEFT(D131,1),LEN(C131)<=10,MID(C131,5,2)&\"-\"&LEFT(D131,1))","v":"E11-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G131,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":20000},{"$f":"IFERROR(MIN(J131/H131,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.7},34000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E11-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":625485.02040532418},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1063324.5346890511},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":2140429.7431805041},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":740868.17675733462},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":3952122},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":908988},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":972222},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":5833332},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":6.1534086261068689E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},5833332,7375193,3496172,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3496172},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM131=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN131=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO131=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP131=\"y\",1,\"\"))","v":0.25},1,null,874043,874043,874043,874043,3496172]
[null,"PCF209","KNH-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT & LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C132,5,1)=\"U\",MID(C132,5,2),LEN(C132)>10,MID(C132,5,3)&\"-\"&LEFT(D132,1),LEN(C132)<=10,MID(C132,5,2)&\"-\"&LEFT(D132,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G132,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J132/H132,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},40000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM132=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN132=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO132=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP132=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF129","KRR-E11-001","District","West","Embellish with DISTRICT VISITOR NODE infrastructure",{"$f":"_xlfn.IFS(MID(C133,5,1)=\"U\",MID(C133,5,2),LEN(C133)>10,MID(C133,5,3)&\"-\"&LEFT(D133,1),LEN(C133)<=10,MID(C133,5,2)&\"-\"&LEFT(D133,1))","v":"E11-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G133,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":20000},{"$f":"IFERROR(MIN(J133/H133,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},20000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E11-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":625485.02040532418},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":625485.02040532418},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":2140429.7431805041},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":639617.78907922283},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":3413033},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":784998},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":629705},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":4827736},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":4.9268048320474378E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},4827736,5577307,3523131,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3523131},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO133=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP133=\"y\",1,\"\"))","v":0.25},1,null,880782.75,880782.75,880782.75,880782.75,3523131]
[null,"PCF149","KRR-E12-001","District","West","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C134,5,1)=\"U\",MID(C134,5,2),LEN(C134)>10,MID(C134,5,3)&\"-\"&LEFT(D134,1),LEN(C134)<=10,MID(C134,5,2)&\"-\"&LEFT(D134,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G134,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J134/H134,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},153260,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":852296.56122947368},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":365694.76488296583},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1954578},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":449553},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":360620},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2764751},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8214858033264425E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2764751,3194016,2017629,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2017629},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM134=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN134=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO134=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP134=\"y\",1,\"\"))","v":0.25},1,null,504407.25,504407.25,504407.25,504407.25,2017629]
[null,"PCF314","KUR-U3-001","Local","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C135,5,1)=\"U\",MID(C135,5,2),LEN(C135)>10,MID(C135,5,3)&\"-\"&LEFT(D135,1),LEN(C135)<=10,MID(C135,5,2)&\"-\"&LEFT(D135,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G135,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J135/H135,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM135=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN135=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO135=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP135=\"y\",1,\"\"))","v":""},1,null,"","",884632,"",884632]
[null,"PCF354","KWA-E12-001","District","South","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C136,5,1)=\"U\",MID(C136,5,2),LEN(C136)>10,MID(C136,5,3)&\"-\"&LEFT(D136,1),LEN(C136)<=10,MID(C136,5,2)&\"-\"&LEFT(D136,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G136,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J136/H136,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.85},55500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":788374.31913726323},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":350912.74639914214},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1875873},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":431451},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":461465},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2768789},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.2694194716193779E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2768789,3500633,1659457,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1659457},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO136=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP136=\"y\",1,\"\"))","v":0.25},1,null,414864.25,414864.25,414864.25,414864.25,1659457]
[null,"PCF354","KWA-E5-001","District","South","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C137,5,1)=\"U\",MID(C137,5,2),LEN(C137)>10,MID(C137,5,3)&\"-\"&LEFT(D137,1),LEN(C137)<=10,MID(C137,5,2)&\"-\"&LEFT(D137,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G137,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J137/H137,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.71499999999999997},28600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":529163.40560069156},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1921827.3451114625},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10243682},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2356047},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":2519946},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":15119675},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.12392740959876943},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},15119675,19116094,9061886,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":9061886},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO137=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP137=\"y\",1,\"\"))","v":0.25},1,null,2265471.5,2265471.5,2265471.5,2265471.5,9061886]
[null,"PCF334","KWA-U1-001","Metropolitan","South","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN NATURE RECREATION & DISTRICT VISITOR NODE)",{"$f":"_xlfn.IFS(MID(C138,5,1)=\"U\",MID(C138,5,2),LEN(C138)>10,MID(C138,5,3)&\"-\"&LEFT(D138,1),LEN(C138)<=10,MID(C138,5,2)&\"-\"&LEFT(D138,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G138,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J138/H138,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},147500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":492000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2952000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.419587148107134E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2952000,3732270,1769263,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1769263},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM138=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN138=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO138=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP138=\"y\",1,\"\"))","v":0.25},1,null,442315.75,442315.75,442315.75,442315.75,1769263]
[null,"PCF352","LPA-E12-001","District","South","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C139,5,1)=\"U\",MID(C139,5,2),LEN(C139)>10,MID(C139,5,3)&\"-\"&LEFT(D139,1),LEN(C139)<=10,MID(C139,5,2)&\"-\"&LEFT(D139,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G139,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J139/H139,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},124290,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":852296.56122947368},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":365694.76488296583},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1954578},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":449553},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":180310},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2584441},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2584441,2728174,2296472,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2296472},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO139=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP139=\"y\",1,\"\"))","v":0.25},1,null,574118,574118,574118,574118,2296472]
[null,"PCF153","LUT-E1-004","Local","North","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C140,5,1)=\"U\",MID(C140,5,2),LEN(C140)>10,MID(C140,5,3)&\"-\"&LEFT(D140,1),LEN(C140)<=10,MID(C140,5,2)&\"-\"&LEFT(D140,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G140,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J140/H140,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.86250000000000004},6900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":43719.962022},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":110493.48752912822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":592053},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":136172},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":54617},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":782842},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},782842,826379,695614,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":695614},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM140=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN140=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO140=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP140=\"y\",1,\"\"))","v":""},1,null,"",695614,"","",695614]
[null,"PCF274","MCG-E1-001","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C141,5,1)=\"U\",MID(C141,5,2),LEN(C141)>10,MID(C141,5,3)&\"-\"&LEFT(D141,1),LEN(C141)<=10,MID(C141,5,2)&\"-\"&LEFT(D141,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G141,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J141/H141,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.25},2000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":12672.452759999998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":103313.75101229073},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":553826},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":127380},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":136241},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":817447},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":6.700149916865625E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},817447,1033514,489932,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":489932},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM141=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN141=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO141=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP141=\"y\",1,\"\"))","v":""},1,null,"","",489932,"",489932]
[null,"PCF274","MCG-E1-002","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C142,5,1)=\"U\",MID(C142,5,2),LEN(C142)>10,MID(C142,5,3)&\"-\"&LEFT(D142,1),LEN(C142)<=10,MID(C142,5,2)&\"-\"&LEFT(D142,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G142,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J142/H142,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.67500000000000004},5400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":34215.622451999996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":108295.60900356573},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":580351},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":133481},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":53537},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":767369},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},767369,810046,681866,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":681866},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM142=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN142=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO142=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP142=\"y\",1,\"\"))","v":""},1,null,"","",681866,"",681866]
[null,"PCF274","MCG-U3-001","District","South","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C143,5,1)=\"U\",MID(C143,5,2),LEN(C143)>10,MID(C143,5,3)&\"-\"&LEFT(D143,1),LEN(C143)<=10,MID(C143,5,2)&\"-\"&LEFT(D143,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G143,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J143/H143,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},44100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO143=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP143=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF189","MCO-U1-001","Metropolitan","West","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN VISITOR NODE & METROPOLITAN NATURE RECREATION)",{"$f":"_xlfn.IFS(MID(C144,5,1)=\"U\",MID(C144,5,2),LEN(C144)>10,MID(C144,5,3)&\"-\"&LEFT(D144,1),LEN(C144)<=10,MID(C144,5,2)&\"-\"&LEFT(D144,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G144,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J144/H144,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},283200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},{"$f":"IF(AB144=\"\",\"\",IF(AB144<=YEAR+5,0.075,IF(AND(AB144>YEAR+5,AB144<=YEAR+10),0.15,IF(AND(AB144>YEAR+10,AB144<=YEAR+20),0.2,IF(AB144>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,{"$f":"Landind","v":2.0111853187589457E-2},{"$f":"PPI","v":1.8204777291069174E-2},{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8870532419051503E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(AA144+L144,0)","v":2829000},{"$f":"ROUND(AA144*(1+AD144)^(AB144-YEAR)+L144*(1+AC144)^(AB144-YEAR),0)","v":3268240},{"$f":"ROUND(AJ144*(1/(1+WACC))^(AB144-YEAR),0)","v":2064516},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM144=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN144=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO144=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP144=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(AR144:AU144)","v":1},null,{"$f":"IF(AR144=\"\",\"\",(AR144/$AV144)*$AK144)","v":516129},{"$f":"IF(AS144=\"\",\"\",(AS144/$AV144)*$AK144)","v":516129},{"$f":"IF(AT144=\"\",\"\",(AT144/$AV144)*$AK144)","v":516129},{"$f":"IF(AU144=\"\",\"\",(AU144/$AV144)*$AK144)","v":516129},{"$f":"SUM(AX144:BA144)","v":2064516}]
[null,"PCF191","MCO-U1-011","Metropolitan","West","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN BOTANIC GARDEN/ ARBORETUM)",{"$f":"_xlfn.IFS(MID(C145,5,1)=\"U\",MID(C145,5,2),LEN(C145)>10,MID(C145,5,3)&\"-\"&LEFT(D145,1),LEN(C145)<=10,MID(C145,5,2)&\"-\"&LEFT(D145,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G145,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J145/H145,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},448300,{"$f":"L145/J145","v":0},0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM145=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN145=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO145=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP145=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF245","MCR-E11-001","District","West","Embellish with DISTRICT VISITOR NODE infrastructure",{"$f":"_xlfn.IFS(MID(C146,5,1)=\"U\",MID(C146,5,2),LEN(C146)>10,MID(C146,5,3)&\"-\"&LEFT(D146,1),LEN(C146)<=10,MID(C146,5,2)&\"-\"&LEFT(D146,1))","v":"E11-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G146,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":20000},{"$f":"IFERROR(MIN(J146/H146,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},20000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E11-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":625485.02040532418},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":625485.02040532418},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":2140429.7431805041},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":639617.78907922283},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":3413033},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":784998},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":839606},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":5037637},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":5.3140536096685613E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},5037637,6369181,3019277,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3019277},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO146=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP146=\"y\",1,\"\"))","v":0.25},1,null,754819.25,754819.25,754819.25,754819.25,3019277]
[null,"PCF111","MDW-A1-001","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C147,5,1)=\"U\",MID(C147,5,2),LEN(C147)>10,MID(C147,5,3)&\"-\"&LEFT(D147,1),LEN(C147)<=10,MID(C147,5,2)&\"-\"&LEFT(D147,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G147,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J147/H147,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,163,815000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":183501},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1101006},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1614185199463049E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1916006,2447816,1160375,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1160375},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM147=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN147=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO147=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP147=\"y\",1,\"\"))","v":1},1,null,"","","",1160375,1160375]
[null,"PCF255","MFI-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C148,5,1)=\"U\",MID(C148,5,2),LEN(C148)>10,MID(C148,5,3)&\"-\"&LEFT(D148,1),LEN(C148)<=10,MID(C148,5,2)&\"-\"&LEFT(D148,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G148,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J148/H148,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.70274999999999999},5622,1422.9811454998221,8000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":207810.18915196648},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":144712.71505043298},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":774247},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":178077},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":190465},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1142789},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.6110814245149133E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},9142789,11808466,5597742,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5597742},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM148=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN148=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO148=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP148=\"y\",1,\"\"))","v":""},1,null,5597742,"","","",5597742]
[null,"PCF254","MGR-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C149,5,1)=\"U\",MID(C149,5,2),LEN(C149)>10,MID(C149,5,3)&\"-\"&LEFT(D149,1),LEN(C149)<=10,MID(C149,5,2)&\"-\"&LEFT(D149,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G149,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J149/H149,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.68049999999999999},5444,1469.5077149155034,8000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":201230.64207458298},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":143191.19478878804},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":766146},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":176214},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":141354},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1083714},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1212415626679493E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},9083714,10633476,6717064,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":6717064},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM149=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN149=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO149=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP149=\"y\",1,\"\"))","v":""},1,null,6717064,"","","",6717064]
[null,"PCF254","MGR-U2-001","Metropolitan","East","Upgrade existing park infrastructure to the value of $1-2m (METROPOLITAN VISITOR NODE)",{"$f":"_xlfn.IFS(MID(C150,5,1)=\"U\",MID(C150,5,2),LEN(C150)>10,MID(C150,5,3)&\"-\"&LEFT(D150,1),LEN(C150)<=10,MID(C150,5,2)&\"-\"&LEFT(D150,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G150,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J150/H150,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},15600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":138375},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1983375},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1983375,2093680,1762379,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1762379},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO150=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP150=\"y\",1,\"\"))","v":0.25},1,null,440594.75,440594.75,440594.75,440594.75,1762379]
[null,"PCF192","MIL-U2-001","District","West","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT URBAN COMMON)",{"$f":"_xlfn.IFS(MID(C151,5,1)=\"U\",MID(C151,5,2),LEN(C151)>10,MID(C151,5,3)&\"-\"&LEFT(D151,1),LEN(C151)<=10,MID(C151,5,2)&\"-\"&LEFT(D151,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G151,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J151/H151,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},1500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.1652899314288626E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO151=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP151=\"y\",1,\"\"))","v":0.25},1,null,387096.75,387096.75,387096.75,387096.75,1548387]
[null,"PCF191","MIL-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C152,5,1)=\"U\",MID(C152,5,2),LEN(C152)>10,MID(C152,5,3)&\"-\"&LEFT(D152,1),LEN(C152)<=10,MID(C152,5,2)&\"-\"&LEFT(D152,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G152,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J152/H152,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},20900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO152=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP152=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF130","MIT-A1-001","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C153,5,1)=\"U\",MID(C153,5,2),LEN(C153)>10,MID(C153,5,3)&\"-\"&LEFT(D153,1),LEN(C153)<=10,MID(C153,5,2)&\"-\"&LEFT(D153,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G153,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J153/H153,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,300,2400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":217089},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1302532},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.3740023102714249E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3702532,4755901,2254510,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2254510},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM153=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN153=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO153=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP153=\"y\",1,\"\"))","v":1},1,null,"","","",2254510,2254510]
[null,"PCF131","MIT-A4-001","District","West","Acquire and embellish land to provide DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C154,5,1)=\"U\",MID(C154,5,2),LEN(C154)>10,MID(C154,5,3)&\"-\"&LEFT(D154,1),LEN(C154)<=10,MID(C154,5,2)&\"-\"&LEFT(D154,1))","v":"A4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G154,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J154/H154,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3.2},3200,1500,4800000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A4-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294884.42740076402},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":943630.16768244491},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":805703.82838177739},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":404533.48658985144},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2156680},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":496036},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":530543},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":3183259},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.3579253486227638E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},7983259,10242825,4855558,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":4855558},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM154=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN154=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO154=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP154=\"y\",1,\"\"))","v":0.25},1,null,1213889.5,1213889.5,1213889.5,1213889.5,4855558]
[null,"PCF232","MKA-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C155,5,1)=\"U\",MID(C155,5,2),LEN(C155)>10,MID(C155,5,3)&\"-\"&LEFT(D155,1),LEN(C155)<=10,MID(C155,5,2)&\"-\"&LEFT(D155,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G155,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J155/H155,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.72837499999999999},5827,1716.1489617298782,10000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":215387.75741524523},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":146465.02771131622},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":783577},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":180223},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":144570},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1108370},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1113345404533865E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},11108370,13007336,8216609,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":8216609},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM155=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN155=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO155=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP155=\"y\",1,\"\"))","v":""},1,null,"","",8216609,"",8216609]
[null,"PCF177","MNW-A7-002","Local","East","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C156,5,1)=\"U\",MID(C156,5,2),LEN(C156)>10,MID(C156,5,3)&\"-\"&LEFT(D156,1),LEN(C156)<=10,MID(C156,5,2)&\"-\"&LEFT(D156,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G156,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J156/H156,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.25},2000,10,20000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":17823.4200375},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":11228.640970421877},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":63535},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":14613},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":5861},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":84009},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},104009,109912,92520,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":92520},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM156=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN156=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO156=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP156=\"y\",1,\"\"))","v":""},1,null,92520,"","","",92520]
[null,"PCF197, PCF196","MNW-A7-003","Local","East","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C157,5,1)=\"U\",MID(C157,5,2),LEN(C157)>10,MID(C157,5,3)&\"-\"&LEFT(D157,1),LEN(C157)<=10,MID(C157,5,2)&\"-\"&LEFT(D157,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G157,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J157/H157,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.375},3000,10,30000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":26735.13005625},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":13289.473912257816},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":74507},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":17137},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":18329},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":109973},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.2489467215573363E-4},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},139973,177905,84335,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":84335},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM157=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN157=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO157=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP157=\"y\",1,\"\"))","v":""},1,null,84335,"","","",84335]
[null,"PCF177","MNW-E7-001","Local","East","Embellish with LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C158,5,1)=\"U\",MID(C158,5,2),LEN(C158)>10,MID(C158,5,3)&\"-\"&LEFT(D158,1),LEN(C158)<=10,MID(C158,5,2)&\"-\"&LEFT(D158,1))","v":"E7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G158,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J158/H158,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.29},27000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E7-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":334762.88001267228},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":766606.99522901955},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":267190.31195999996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":239065.62728746078},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1276613},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":293621},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":314047},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1884281},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5847175740811632E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1884281,2382332,1129332,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1129332},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM158=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN158=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO158=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP158=\"y\",1,\"\"))","v":""},1,null,1129332,"","","",1129332]
[null,"PCF268","MOG-A1-004","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C159,5,1)=\"U\",MID(C159,5,2),LEN(C159)>10,MID(C159,5,3)&\"-\"&LEFT(D159,1),LEN(C159)<=10,MID(C159,5,2)&\"-\"&LEFT(D159,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G159,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J159/H159,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,100,500000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":137626},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1055131},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0767830944449004E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1555131,1805298,1140389,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1140389},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM159=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN159=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO159=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP159=\"y\",1,\"\"))","v":1},1,null,"","","",1140389,1140389]
[null,"PCF288","MOG-E2-001","District","West","Embellish with DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C160,5,1)=\"U\",MID(C160,5,2),LEN(C160)>10,MID(C160,5,3)&\"-\"&LEFT(D160,1),LEN(C160)<=10,MID(C160,5,2)&\"-\"&LEFT(D160,1))","v":"E2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G160,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J160/H160,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.4},82000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E2-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":908750.50522903237},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1272250.7073206452},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":6900188.3885097774},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1889876.5409107853},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10069816},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2316058},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1857881},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":14243755},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.14536047737593741},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},14243755,16455290,10394648,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":10394648},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM160=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN160=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO160=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP160=\"y\",1,\"\"))","v":0.25},1,null,2598662,2598662,2598662,2598662,10394648]
[null,"PCF268","MOG-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL VISITOR NODE)",{"$f":"_xlfn.IFS(MID(C161,5,1)=\"U\",MID(C161,5,2),LEN(C161)>10,MID(C161,5,3)&\"-\"&LEFT(D161,1),LEN(C161)<=10,MID(C161,5,2)&\"-\"&LEFT(D161,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G161,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J161/H161,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},43400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM161=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN161=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO161=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP161=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF175","MUR-U1-011","District","East","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C162,5,1)=\"U\",MID(C162,5,2),LEN(C162)>10,MID(C162,5,3)&\"-\"&LEFT(D162,1),LEN(C162)<=10,MID(C162,5,2)&\"-\"&LEFT(D162,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G162,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J162/H162,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},89900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM162=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN162=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO162=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP162=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF195","MUR-U1-012","District","East","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C163,5,1)=\"U\",MID(C163,5,2),LEN(C163)>10,MID(C163,5,3)&\"-\"&LEFT(D163,1),LEN(C163)<=10,MID(C163,5,2)&\"-\"&LEFT(D163,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G163,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J163/H163,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},100300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.9269644765940357E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM163=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN163=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO163=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP163=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF195","MUR-U1-013","District","East","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C164,5,1)=\"U\",MID(C164,5,2),LEN(C164)>10,MID(C164,5,3)&\"-\"&LEFT(D164,1),LEN(C164)<=10,MID(C164,5,2)&\"-\"&LEFT(D164,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G164,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J164/H164,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},188400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM164=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN164=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO164=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP164=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF253","NAN-U2-001","Metropolitan","South","Upgrade existing park infrastructure to the value of $1-2m (METROPOLITAN NATURE RECREATION)",{"$f":"_xlfn.IFS(MID(C165,5,1)=\"U\",MID(C165,5,2),LEN(C165)>10,MID(C165,5,3)&\"-\"&LEFT(D165,1),LEN(C165)<=10,MID(C165,5,2)&\"-\"&LEFT(D165,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G165,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J165/H165,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},192590,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.1274250125923409E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM165=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN165=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO165=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP165=\"y\",1,\"\"))","v":0.25},1,null,387096.75,387096.75,387096.75,387096.75,1548387]
[null,"PCF75","NBE-U3-001","District","North","Upgrade existing park infrastructure to the value of $1-2m (LOCAL OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C166,5,1)=\"U\",MID(C166,5,2),LEN(C166)>10,MID(C166,5,3)&\"-\"&LEFT(D166,1),LEN(C166)<=10,MID(C166,5,2)&\"-\"&LEFT(D166,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G166,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J166/H166,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},65300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":4.8478032816606551E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO166=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP166=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF193","NRP-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD)",{"$f":"_xlfn.IFS(MID(C167,5,1)=\"U\",MID(C167,5,2),LEN(C167)>10,MID(C167,5,3)&\"-\"&LEFT(D167,1),LEN(C167)<=10,MID(C167,5,2)&\"-\"&LEFT(D167,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G167,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J167/H167,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},14300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4634822382970179E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM167=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN167=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO167=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP167=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF94","NUD-E5-001","District","North","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C168,5,1)=\"U\",MID(C168,5,2),LEN(C168)>10,MID(C168,5,3)&\"-\"&LEFT(D168,1),LEN(C168)<=10,MID(C168,5,2)&\"-\"&LEFT(D168,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G168,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J168/H168,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.5774999999999999},63100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1167489.8913777494},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2069440.344947407},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":11029622},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2536813},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1017483},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":14583918},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},14583918,15394997,12958917,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":12958917},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM168=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN168=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO168=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP168=\"y\",1,\"\"))","v":0.25},1,null,3239729.25,3239729.25,3239729.25,3239729.25,12958917]
[null,"PCF95","NUD-U3-010","District","North","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C169,5,1)=\"U\",MID(C169,5,2),LEN(C169)>10,MID(C169,5,3)&\"-\"&LEFT(D169,1),LEN(C169)<=10,MID(C169,5,2)&\"-\"&LEFT(D169,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G169,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J169/H169,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},27100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM169=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN169=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO169=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP169=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF152","NWM-U1-001","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C170,5,1)=\"U\",MID(C170,5,2),LEN(C170)>10,MID(C170,5,3)&\"-\"&LEFT(D170,1),LEN(C170)<=10,MID(C170,5,2)&\"-\"&LEFT(D170,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G170,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J170/H170,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},259300,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8870532419051503E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO170=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP170=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF173","NWS-U2-001","District","North","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C171,5,1)=\"U\",MID(C171,5,2),LEN(C171)>10,MID(C171,5,3)&\"-\"&LEFT(D171,1),LEN(C171)<=10,MID(C171,5,2)&\"-\"&LEFT(D171,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G171,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J171/H171,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},5100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":276750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2121750},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":4.1868150460369097E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2121750,2451180,1548387,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1548387},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM171=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN171=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO171=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP171=\"y\",1,\"\"))","v":0.25},1,null,387096.75,387096.75,387096.75,387096.75,1548387]
[null,"PCF172","PAD-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C172,5,1)=\"U\",MID(C172,5,2),LEN(C172)>10,MID(C172,5,3)&\"-\"&LEFT(D172,1),LEN(C172)<=10,MID(C172,5,2)&\"-\"&LEFT(D172,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G172,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J172/H172,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},13100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM172=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN172=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO172=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP172=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF332","PAL-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C173,5,1)=\"U\",MID(C173,5,2),LEN(C173)>10,MID(C173,5,3)&\"-\"&LEFT(D173,1),LEN(C173)<=10,MID(C173,5,2)&\"-\"&LEFT(D173,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G173,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J173/H173,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,10,80000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":81408},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1166851},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1246851,1316670,1108322,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1108322},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM173=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN173=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO173=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP173=\"y\",1,\"\"))","v":""},1,null,"","",1108322,"",1108322]
[null,"PCF312","PAL-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C174,5,1)=\"U\",MID(C174,5,2),LEN(C174)>10,MID(C174,5,3)&\"-\"&LEFT(D174,1),LEN(C174)<=10,MID(C174,5,2)&\"-\"&LEFT(D174,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G174,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J174/H174,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,10,80000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":81408},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1166851},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1246851,1316670,1108322,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1108322},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM174=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN174=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO174=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP174=\"y\",1,\"\"))","v":""},1,null,"","",1108322,"",1108322]
[null,"PCF312","PAL-A2-001","District","South","Acquire and embellish land to provide DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C175,5,1)=\"U\",MID(C175,5,2),LEN(C175)>10,MID(C175,5,3)&\"-\"&LEFT(D175,1),LEN(C175)<=10,MID(C175,5,2)&\"-\"&LEFT(D175,1))","v":"A2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G175,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J175/H175,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.0666666666666667},32000,162,5184000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A2-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1640677.0630379796},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1750055.5339071783},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":5581164.1358097773},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1695344.5486220461},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":9034064},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2077835},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":833392},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":11945291},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},17129291,18112736,15246605,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":15246605},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM175=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN175=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO175=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP175=\"y\",1,\"\"))","v":0.25},1,null,3811651.25,3811651.25,3811651.25,3811651.25,15246605]
[null,"PCF331","PAL-A5-001","District","South","Acquire and embellish land to provide DISTRICT OUTDOOR SPORT (& LOCAL GENERAL RECREATION) infrastructure",{"$f":"_xlfn.IFS(MID(C176,5,1)=\"U\",MID(C176,5,2),LEN(C176)>10,MID(C176,5,3)&\"-\"&LEFT(D176,1),LEN(C176)<=10,MID(C176,5,2)&\"-\"&LEFT(D176,1))","v":"A5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G176,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J176/H176,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.2250000000000001},49000,105,5145000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A5-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1820215.6293648588},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":2229764.1459719525},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7253574.4109799992},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2193022.0412951387},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":11687611},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2688151},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1078182},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":15453944},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},20598944,21775121,18329460,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":18329460},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM176=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN176=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO176=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP176=\"y\",1,\"\"))","v":0.25},1,null,4582365,4582365,4582365,4582365,18329460]
[null,"PCF312","PAL-A7-001","Local","South","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C177,5,1)=\"U\",MID(C177,5,2),LEN(C177)>10,MID(C177,5,3)&\"-\"&LEFT(D177,1),LEN(C177)<=10,MID(C177,5,2)&\"-\"&LEFT(D177,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G177,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J177/H177,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.125},17000,67,1139000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":151499.07031874999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":42141.135097960941},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":228123},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":52468},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":42089},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":322680},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.2354306730920067E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1461680,1708472,1079225,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1079225},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM177=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN177=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO177=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP177=\"y\",1,\"\"))","v":""},1,null,"","",1079225,"",1079225]
[null,"PCF333","PAR-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C178,5,1)=\"U\",MID(C178,5,2),LEN(C178)>10,MID(C178,5,3)&\"-\"&LEFT(D178,1),LEN(C178)<=10,MID(C178,5,2)&\"-\"&LEFT(D178,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G178,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J178/H178,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.75},6000,300,1800000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":221782.48575449997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":147943.80863976883},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":791451},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":182034},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":146023},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1119508},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.122502331093308E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2919508,3404164,2150378,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2150378},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM178=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN178=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO178=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP178=\"y\",1,\"\"))","v":""},1,null,"","",2150378,"",2150378]
[null,"PCF332","PAR-U3-001","District","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C179,5,1)=\"U\",MID(C179,5,2),LEN(C179)>10,MID(C179,5,3)&\"-\"&LEFT(D179,1),LEN(C179)<=10,MID(C179,5,2)&\"-\"&LEFT(D179,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G179,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J179/H179,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},41900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM179=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN179=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO179=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP179=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF290","RIC-A1-005","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C180,5,1)=\"U\",MID(C180,5,2),LEN(C180)>10,MID(C180,5,3)&\"-\"&LEFT(D180,1),LEN(C180)<=10,MID(C180,5,2)&\"-\"&LEFT(D180,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G180,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J180/H180,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.25},2000,250,500000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":73927.49525149999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":113752.34208595011},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":609404},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":140163},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":149913},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":899480},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":7.3725279403096377E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1399480,1784956,846149,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":846149},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM180=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN180=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO180=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP180=\"y\",1,\"\"))","v":""},1,null,"","",846149,"",846149]
[null,"PCF290","RIC-E1-001","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C181,5,1)=\"U\",MID(C181,5,2),LEN(C181)>10,MID(C181,5,3)&\"-\"&LEFT(D181,1),LEN(C181)<=10,MID(C181,5,2)&\"-\"&LEFT(D181,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G181,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J181/H181,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.9375},23500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":148901.31992999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":134816.67654535323},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":721558},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":165958},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":133127},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1020643},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0233728983750605E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1020643,1179112,744834,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":744834},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM181=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN181=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO181=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP181=\"y\",1,\"\"))","v":""},1,null,"","",744834,"",744834]
[null,"PCF290","RIC-E5-001","District","South","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C182,5,1)=\"U\",MID(C182,5,2),LEN(C182)>10,MID(C182,5,3)&\"-\"&LEFT(D182,1),LEN(C182)<=10,MID(C182,5,2)&\"-\"&LEFT(D182,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G182,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J182/H182,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.355},54200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1002820.1602642476},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2031360.4696274099},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10826872},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2490181},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":998779},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":14315832},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},14315832,15112001,12720702,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":12720702},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM182=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN182=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO182=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP182=\"y\",1,\"\"))","v":0.25},1,null,3180175.5,3180175.5,3180175.5,3180175.5,12720702]
[null,"PCF290","RIC-U3-001","Local","South","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C183,5,1)=\"U\",MID(C183,5,2),LEN(C183)>10,MID(C183,5,3)&\"-\"&LEFT(D183,1),LEN(C183)<=10,MID(C183,5,2)&\"-\"&LEFT(D183,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G183,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J183/H183,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},9600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM183=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN183=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO183=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP183=\"y\",1,\"\"))","v":""},1,null,"","",1174919,"",1174919]
[null,"PCF273","ROB-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C184,5,1)=\"U\",MID(C184,5,2),LEN(C184)>10,MID(C184,5,3)&\"-\"&LEFT(D184,1),LEN(C184)<=10,MID(C184,5,2)&\"-\"&LEFT(D184,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G184,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J184/H184,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.875},7000,600,4200000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":258746.23338024996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":156491.67527822353},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":836962},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":192501},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":205893},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1235356},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0125513214556358E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},5435356,7002783,3319633,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3319633},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM184=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN184=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO184=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP184=\"y\",1,\"\"))","v":""},1,null,"","",3319633,"",3319633]
[null,"PCF295","ROC-A1-002","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C185,5,1)=\"U\",MID(C185,5,2),LEN(C185)>10,MID(C185,5,3)&\"-\"&LEFT(D185,1),LEN(C185)<=10,MID(C185,5,2)&\"-\"&LEFT(D185,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G185,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J185/H185,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.75},6000,271,1626000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":221782.48575449997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":147943.80863976883},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":791451},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":182034},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":146023},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1119508},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1582750608917764E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2745508,3200117,2021483,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2021483},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM185=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN185=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO185=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP185=\"y\",1,\"\"))","v":""},1,null,2021483,"","","",2021483]
[null,"PCF295","ROC-A1-003","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C186,5,1)=\"U\",MID(C186,5,2),LEN(C186)>10,MID(C186,5,3)&\"-\"&LEFT(D186,1),LEN(C186)<=10,MID(C186,5,2)&\"-\"&LEFT(D186,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G186,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J186/H186,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.3125},2500,300,750000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":92409.369064374987},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":118026.27540517745},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":632160},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":145397},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":58317},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":835874},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1585874,1678529,1412921,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1412921},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM186=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN186=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO186=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP186=\"y\",1,\"\"))","v":""},1,null,1412921,"","","",1412921]
[null,"PCF276","ROC-A1-010","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C187,5,1)=\"U\",MID(C187,5,2),LEN(C187)>10,MID(C187,5,3)&\"-\"&LEFT(D187,1),LEN(C187)<=10,MID(C187,5,2)&\"-\"&LEFT(D187,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G187,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J187/H187,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,300,2400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2914845353795668E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3648259,4256518,2688801,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2688801},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM187=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN187=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO187=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP187=\"y\",1,\"\"))","v":""},1,null,2688801,"","","",2688801]
[null,"PCF276","ROC-A1-011","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C188,5,1)=\"U\",MID(C188,5,2),LEN(C188)>10,MID(C188,5,3)&\"-\"&LEFT(D188,1),LEN(C188)<=10,MID(C188,5,2)&\"-\"&LEFT(D188,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G188,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J188/H188,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,271,1355000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":137626},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1055131},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0916687717048927E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2410131,2807946,1773752,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1773752},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM188=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN188=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO188=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP188=\"y\",1,\"\"))","v":""},1,null,1773752,"","","",1773752]
[null,"PCF276","ROC-A1-012","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C189,5,1)=\"U\",MID(C189,5,2),LEN(C189)>10,MID(C189,5,3)&\"-\"&LEFT(D189,1),LEN(C189)<=10,MID(C189,5,2)&\"-\"&LEFT(D189,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G189,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J189/H189,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,285.5,2284000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2914845353795668E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3532259,4120487,2602872,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2602872},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM189=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN189=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO189=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP189=\"y\",1,\"\"))","v":""},1,null,2602872,"","","",2602872]
[null,"PCF276","ROC-A1-013","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C190,5,1)=\"U\",MID(C190,5,2),LEN(C190)>10,MID(C190,5,3)&\"-\"&LEFT(D190,1),LEN(C190)<=10,MID(C190,5,2)&\"-\"&LEFT(D190,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G190,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J190/H190,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,271,2168000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":217089},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1302532},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.095455163642305E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3470532,4455356,2112038,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2112038},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM190=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN190=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO190=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP190=\"y\",1,\"\"))","v":""},1,null,2112038,"","","",2112038]
[null,"PCF276","ROC-A1-014","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C191,5,1)=\"U\",MID(C191,5,2),LEN(C191)>10,MID(C191,5,3)&\"-\"&LEFT(D191,1),LEN(C191)<=10,MID(C191,5,2)&\"-\"&LEFT(D191,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G191,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J191/H191,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,271,2168000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":217089},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1302532},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.095455163642305E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3470532,4455356,2112038,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2112038},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM191=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN191=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO191=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP191=\"y\",1,\"\"))","v":""},1,null,2112038,"","","",2112038]
[null,"PCF276","ROC-A1-015","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C192,5,1)=\"U\",MID(C192,5,2),LEN(C192)>10,MID(C192,5,3)&\"-\"&LEFT(D192,1),LEN(C192)<=10,MID(C192,5,2)&\"-\"&LEFT(D192,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G192,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J192/H192,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,271,1355000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":68813},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":986318},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2341318,2479582,2087217,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2087217},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM192=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN192=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO192=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP192=\"y\",1,\"\"))","v":""},1,null,2087217,"","","",2087217]
[null,"PCF276, PCF296","ROC-A1-018","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C193,5,1)=\"U\",MID(C193,5,2),LEN(C193)>10,MID(C193,5,3)&\"-\"&LEFT(D193,1),LEN(C193)<=10,MID(C193,5,2)&\"-\"&LEFT(D193,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G193,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J193/H193,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,300,2400000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":217089},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1302532},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.095455163642305E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3702532,4755901,2254510,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2254510},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM193=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN193=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO193=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP193=\"y\",1,\"\"))","v":""},1,null,2254510,"","","",2254510]
[null,"PCF295","ROC-A1-019","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C194,5,1)=\"U\",MID(C194,5,2),LEN(C194)>10,MID(C194,5,3)&\"-\"&LEFT(D194,1),LEN(C194)<=10,MID(C194,5,2)&\"-\"&LEFT(D194,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G194,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J194/H194,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,213,1704000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":81408},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1166851},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2870851,3040638,2559492,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2559492},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM194=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN194=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO194=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP194=\"y\",1,\"\"))","v":""},1,null,2559492,"","","",2559492]
[null,"PCF295","ROC-A1-020","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C195,5,1)=\"U\",MID(C195,5,2),LEN(C195)>10,MID(C195,5,3)&\"-\"&LEFT(D195,1),LEN(C195)<=10,MID(C195,5,2)&\"-\"&LEFT(D195,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G195,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J195/H195,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,285.5,1427500,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":137626},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1055131},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.0916687717048927E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2482631,2892966,1827459,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1827459},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM195=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN195=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO195=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP195=\"y\",1,\"\"))","v":""},1,null,1827459,"","","",1827459]
[null,"PCF295","ROC-A1-023","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C196,5,1)=\"U\",MID(C196,5,2),LEN(C196)>10,MID(C196,5,3)&\"-\"&LEFT(D196,1),LEN(C196)<=10,MID(C196,5,2)&\"-\"&LEFT(D196,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G196,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J196/H196,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.6875},5500,10,55000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":203300.61194162496},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":143669.8753205415},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":768695},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":176800},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":189099},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1134594},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.54215985432663E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1189594,1505739,713788,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":713788},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM196=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN196=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO196=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP196=\"y\",1,\"\"))","v":""},1,null,713788,"","","",713788]
[null,"PCF275","ROC-A1-030","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C197,5,1)=\"U\",MID(C197,5,2),LEN(C197)>10,MID(C197,5,3)&\"-\"&LEFT(D197,1),LEN(C197)<=10,MID(C197,5,2)&\"-\"&LEFT(D197,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G197,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J197/H197,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.75},6000,300,1800000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":221782.48575449997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":147943.80863976883},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":791451},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":182034},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":146023},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1119508},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1582750608917764E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2919508,3404164,2150378,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2150378},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM197=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN197=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO197=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP197=\"y\",1,\"\"))","v":""},1,null,2150378,"","","",2150378]
[null,"PCF275","ROC-A1-031","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C198,5,1)=\"U\",MID(C198,5,2),LEN(C198)>10,MID(C198,5,3)&\"-\"&LEFT(D198,1),LEN(C198)<=10,MID(C198,5,2)&\"-\"&LEFT(D198,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G198,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J198/H198,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},8000,242,1936000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":295709.98100599996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":165039.54191667822},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":882474},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":202969},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":162816},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1248259},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2914845353795668E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3184259,3712391,2345082,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2345082},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM198=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN198=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO198=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP198=\"y\",1,\"\"))","v":""},1,null,2345082,"","","",2345082]
[null,"PCF295","ROC-A1-032","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C199,5,1)=\"U\",MID(C199,5,2),LEN(C199)>10,MID(C199,5,3)&\"-\"&LEFT(D199,1),LEN(C199)<=10,MID(C199,5,2)&\"-\"&LEFT(D199,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G199,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J199/H199,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.73750000000000004},5900,242,1427800,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":218086.11099192497},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":147089.02197592339},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":786900},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":180987},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":145183},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1113070},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1516141215844903E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2540870,2960253,1869963,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1869963},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM199=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN199=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO199=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP199=\"y\",1,\"\"))","v":""},1,null,1869963,"","","",1869963]
[null,"PCF295","ROC-A2-010","District","East","Acquire and embellish land to provide DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C200,5,1)=\"U\",MID(C200,5,2),LEN(C200)>10,MID(C200,5,3)&\"-\"&LEFT(D200,1),LEN(C200)<=10,MID(C200,5,2)&\"-\"&LEFT(D200,1))","v":"A2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G200,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J200/H200,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.56666666666666665},17000,300,5100000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A2-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1640677.0630379796},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":929717.0023881885},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":5581164.1358097773},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1505641.2632082796},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":8024022},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":1845525},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":740216},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":10609763},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},15709763,16613762,13984826,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":13984826},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM200=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN200=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO200=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP200=\"y\",1,\"\"))","v":0.25},1,null,3496206.5,3496206.5,3496206.5,3496206.5,13984826]
[null,"PCF276","ROC-A2-011","District","East","Acquire and embellish land to provide DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C201,5,1)=\"U\",MID(C201,5,2),LEN(C201)>10,MID(C201,5,3)&\"-\"&LEFT(D201,1),LEN(C201)<=10,MID(C201,5,2)&\"-\"&LEFT(D201,1))","v":"A2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G201,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J201/H201,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},30000,271,8130000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A2-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1640677.0630379796},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1640677.0630379796},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":5581164.1358097773},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1670050.7772335438},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":8899392},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2046860},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":2189250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":13135502},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.11047216876770646},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},21265502,27139491,12865335,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":12865335},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM201=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN201=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO201=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP201=\"y\",1,\"\"))","v":0.25},1,null,3216333.75,3216333.75,3216333.75,3216333.75,12865335]
[null,"PCF276","ROC-A5-001","District","East","Acquire and embellish land to provide DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C202,5,1)=\"U\",MID(C202,5,2),LEN(C202)>10,MID(C202,5,3)&\"-\"&LEFT(D202,1),LEN(C202)<=10,MID(C202,5,2)&\"-\"&LEFT(D202,1))","v":"A5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G202,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J202/H202,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.7},68000,271,18428000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A5-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1820215.6293648588},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":3094366.56992026},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7253574.4109799992},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2392961.3518331852},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":12752152},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2932995},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":3137029},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":18822176},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.15829822138868191},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},37250176,47669826,22597635,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":22597635},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM202=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN202=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO202=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP202=\"y\",1,\"\"))","v":0.25},1,null,5649408.75,5649408.75,5649408.75,5649408.75,22597635]
[null,"PCF275","ROC-E1-001","Local","East","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C203,5,1)=\"U\",MID(C203,5,2),LEN(C203)>10,MID(C203,5,3)&\"-\"&LEFT(D203,1),LEN(C203)<=10,MID(C203,5,2)&\"-\"&LEFT(D203,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G203,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J203/H203,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.3875},11100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":70332.112817999994},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":116647.54740070322},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":624819},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":143708},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":57640},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":826167},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},826167,872114,734112,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":734112},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM203=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN203=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO203=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP203=\"y\",1,\"\"))","v":""},1,null,734112,"","","",734112]
[null,"PCF296","ROC-E5-002","Metropolitan","East","Embellish with METROPOLITAN OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C204,5,1)=\"U\",MID(C204,5,2),LEN(C204)>10,MID(C204,5,3)&\"-\"&LEFT(D204,1),LEN(C204)<=10,MID(C204,5,2)&\"-\"&LEFT(D204,1))","v":"E5-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G204,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":70000},{"$f":"IFERROR(MIN(J204/H204,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.67},143700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-M-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1207461.0078931611},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":2016459.8831815789},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":12143220.003488444},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":3274425.9737924431},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":17445356},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":4012432},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":3218668},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":24676456},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.25530968582621333},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},24676456,28507808,18008108,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":18008108},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM204=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN204=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO204=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP204=\"y\",1,\"\"))","v":0.25},1,null,4502027,4502027,4502027,4502027,18008108]
[null,"PCF251","ROK-E3-001","Metropolitan","South","Embellish with METROPOLITAN GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C205,5,1)=\"U\",MID(C205,5,2),LEN(C205)>10,MID(C205,5,3)&\"-\"&LEFT(D205,1),LEN(C205)<=10,MID(C205,5,2)&\"-\"&LEFT(D205,1))","v":"E3-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G205,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J205/H205,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.67},1204000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E3-M-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1024086.3324290323},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1710224.1751564839},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7238985.4808137771},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2069504.7329431227},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":11026214},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2536029},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":2034336},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":15596579},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.1563829493365026},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},15596579,18018158,11381897,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":11381897},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM205=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN205=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO205=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP205=\"y\",1,\"\"))","v":0.25},1,null,2845474.25,2845474.25,2845474.25,2845474.25,11381897]
[null,"PCF314","RUN-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C206,5,1)=\"U\",MID(C206,5,2),LEN(C206)>10,MID(C206,5,3)&\"-\"&LEFT(D206,1),LEN(C206)<=10,MID(C206,5,2)&\"-\"&LEFT(D206,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G206,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J206/H206,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.45},3600,10,36000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":133069.49145269999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":127428.92870747761},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":682223},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":156911},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":62935},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":902069},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},938069,990453,833725,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":833725},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM206=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN206=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO206=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP206=\"y\",1,\"\"))","v":""},1,null,"","",833725,"",833725]
[null,"PCF294","RUN-A1-003","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C207,5,1)=\"U\",MID(C207,5,2),LEN(C207)>10,MID(C207,5,3)&\"-\"&LEFT(D207,1),LEN(C207)<=10,MID(C207,5,2)&\"-\"&LEFT(D207,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G207,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J207/H207,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":3.75},30000,155,4650000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1108912.4287724998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":353092.60796268133},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1883730},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":433258},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":347548},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2664536},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.6716627940863651E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},7314536,8531239,5389102,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5389102},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM207=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN207=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO207=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP207=\"y\",1,\"\"))","v":""},1,null,"","",5389102,"",5389102]
[null,"PCF295","RUN-E5-001","District","South","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C208,5,1)=\"U\",MID(C208,5,2),LEN(C208)>10,MID(C208,5,3)&\"-\"&LEFT(D208,1),LEN(C208)<=10,MID(C208,5,2)&\"-\"&LEFT(D208,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G208,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J208/H208,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.3025},52100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":963965.50460825278},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":2022375.3305069611},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10779032},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2479177},{"$f":"IF(AB208=\"\",\"\",IF(AB208<=YEAR+5,0.075,IF(AND(AB208>YEAR+5,AB208<=YEAR+10),0.15,IF(AND(AB208>YEAR+10,AB208<=YEAR+20),0.2,IF(AB208>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":994366},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":14252575},2024,{"$f":"Landind","v":2.0111853187589457E-2},{"$f":"PPI","v":1.8204777291069174E-2},{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(AA208+L208,0)","v":14252575},{"$f":"ROUND(AA208*(1+AD208)^(AB208-YEAR)+L208*(1+AC208)^(AB208-YEAR),0)","v":15045226},{"$f":"ROUND(AJ208*(1/(1+WACC))^(AB208-YEAR),0)","v":12664493},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":12664493},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM208=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN208=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO208=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP208=\"y\",1,\"\"))","v":0.25},{"$f":"SUM(AR208:AU208)","v":1},null,{"$f":"IF(AR208=\"\",\"\",(AR208/$AV208)*$AK208)","v":3166123.25},{"$f":"IF(AS208=\"\",\"\",(AS208/$AV208)*$AK208)","v":3166123.25},{"$f":"IF(AT208=\"\",\"\",(AT208/$AV208)*$AK208)","v":3166123.25},{"$f":"IF(AU208=\"\",\"\",(AU208/$AV208)*$AK208)","v":3166123.25},{"$f":"SUM(AX208:BA208)","v":12664493}]
[null,"PCF294","RUN-U3-001","District","South","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C209,5,1)=\"U\",MID(C209,5,2),LEN(C209)>10,MID(C209,5,3)&\"-\"&LEFT(D209,1),LEN(C209)<=10,MID(C209,5,2)&\"-\"&LEFT(D209,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G209,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J209/H209,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},39800,{"$f":"L209/J209","v":0},0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM209=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN209=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO209=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP209=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF314","RUN-U3-002","District","South","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C210,5,1)=\"U\",MID(C210,5,2),LEN(C210)>10,MID(C210,5,3)&\"-\"&LEFT(D210,1),LEN(C210)<=10,MID(C210,5,2)&\"-\"&LEFT(D210,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G210,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J210/H210,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},30000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4182833417282272E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM210=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN210=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO210=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP210=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF252","SAL-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C211,5,1)=\"U\",MID(C211,5,2),LEN(C211)>10,MID(C211,5,3)&\"-\"&LEFT(D211,1),LEN(C211)<=10,MID(C211,5,2)&\"-\"&LEFT(D211,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G211,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J211/H211,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.77737500000000004},6219,643.19022350860268,4000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":229877.54648453923},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":149815.79143359044},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":801418},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":184326},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":197149},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1182893},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.6955037275944858E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},5182893,6677362,3165369,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":3165369},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM211=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN211=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO211=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP211=\"y\",1,\"\"))","v":""},1,null,"","",3165369,"",3165369]
[null,"PCF192","SBR-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C212,5,1)=\"U\",MID(C212,5,2),LEN(C212)>10,MID(C212,5,3)&\"-\"&LEFT(D212,1),LEN(C212)<=10,MID(C212,5,2)&\"-\"&LEFT(D212,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G212,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J212/H212,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.25},10000,2200,22000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":369637.47625749995},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":182135.27519358761},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":973497},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":223904},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":239480},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1436881},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1777299461244332E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},23436881,30316620,14371437,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":14371437},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM212=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN212=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO212=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP212=\"y\",1,\"\"))","v":""},1,null,"","",14371437,"",14371437]
[null,"PCF212","SBR-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C213,5,1)=\"U\",MID(C213,5,2),LEN(C213)>10,MID(C213,5,3)&\"-\"&LEFT(D213,1),LEN(C213)<=10,MID(C213,5,2)&\"-\"&LEFT(D213,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G213,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J213/H213,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.28499999999999998},2280,3070.1754385964914,7000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":84277.34458670998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":116145.74474471742},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":622148},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":143094},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":114786},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":880028},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.8238179756409216E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},7880028,9225478,5827646,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5827646},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM213=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN213=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO213=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP213=\"y\",1,\"\"))","v":""},1,null,"","",5827646,"",5827646]
[null,"PCF192","SBR-A2-001","District","South","Acquire and embellish land to provide DISTRICT GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C214,5,1)=\"U\",MID(C214,5,2),LEN(C214)>10,MID(C214,5,3)&\"-\"&LEFT(D214,1),LEN(C214)<=10,MID(C214,5,2)&\"-\"&LEFT(D214,1))","v":"A2-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G214,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J214/H214,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.33333333333333331},10000,2200,22000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A2-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1640677.0630379796},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":546892.35434599314},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":5581164.1358097773},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1417113.0633485219},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":7552670},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":1737114},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1857957},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":11147741},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.1371716985186216E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},33147741,42594245,20191582,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":20191582},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO214=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP214=\"y\",1,\"\"))","v":0.25},1,null,5047895.5,5047895.5,5047895.5,5047895.5,20191582]
[null,"PCF192","SBR-U1-010","Metropolitan","South","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN ACCESS/ RECREATION CORRIDOR)",{"$f":"_xlfn.IFS(MID(C215,5,1)=\"U\",MID(C215,5,2),LEN(C215)>10,MID(C215,5,3)&\"-\"&LEFT(D215,1),LEN(C215)<=10,MID(C215,5,2)&\"-\"&LEFT(D215,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G215,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J215/H215,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},23200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8365666834564544E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM215=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN215=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO215=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP215=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF192","SBR-U2-001","Metropolitan","South","Upgrade existing park infrastructure to the value of $1-2m (METROPOLITAN GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C216,5,1)=\"U\",MID(C216,5,2),LEN(C216)>10,MID(C216,5,3)&\"-\"&LEFT(D216,1),LEN(C216)<=10,MID(C216,5,2)&\"-\"&LEFT(D216,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G216,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J216/H216,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},50000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":138375},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1983375},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1983375,2093680,1762379,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1762379},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM216=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN216=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO216=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP216=\"y\",1,\"\"))","v":0.25},1,null,440594.75,440594.75,440594.75,440594.75,1762379]
[null,"PCF172","SHI-A4-001","District","West","Acquire and embellish land to provide DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C217,5,1)=\"U\",MID(C217,5,2),LEN(C217)>10,MID(C217,5,3)&\"-\"&LEFT(D217,1),LEN(C217)<=10,MID(C217,5,2)&\"-\"&LEFT(D217,1))","v":"A4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G217,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J217/H217,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.82},1820,3461.5384615384614,6300000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A4-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294884.42740076402},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":536689.65786939056},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":805703.82838177739},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":310428.49369558261},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1655634},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":380796},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":407286},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2443716},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.5778034087817002E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},8743716,11250984,5333471,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5333471},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM217=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN217=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO217=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP217=\"y\",1,\"\"))","v":0.25},1,null,1333367.75,1333367.75,1333367.75,1333367.75,5333471]
[null,"PCF172","SHI-U1-001","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C218,5,1)=\"U\",MID(C218,5,2),LEN(C218)>10,MID(C218,5,3)&\"-\"&LEFT(D218,1),LEN(C218)<=10,MID(C218,5,2)&\"-\"&LEFT(D218,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G218,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J218/H218,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},40000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8870532419051503E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM218=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN218=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO218=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP218=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF172","SHI-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C219,5,1)=\"U\",MID(C219,5,2),LEN(C219)>10,MID(C219,5,3)&\"-\"&LEFT(D219,1),LEN(C219)<=10,MID(C219,5,2)&\"-\"&LEFT(D219,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G219,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J219/H219,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},11700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4435266209525751E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM219=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN219=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO219=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP219=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF172","SHI-U3-002","Metropolitan","West","Upgrade existing park infrastructure to the value of up to $1m (METROPOLITAN GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C220,5,1)=\"U\",MID(C220,5,2),LEN(C220)>10,MID(C220,5,3)&\"-\"&LEFT(D220,1),LEN(C220)<=10,MID(C220,5,2)&\"-\"&LEFT(D220,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G220,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J220/H220,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},1500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM220=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN220=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO220=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP220=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF211","SLU-U3-001","District","West","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT URBAN NEIGHBOURHOOD)",{"$f":"_xlfn.IFS(MID(C221,5,1)=\"U\",MID(C221,5,2),LEN(C221)>10,MID(C221,5,3)&\"-\"&LEFT(D221,1),LEN(C221)<=10,MID(C221,5,2)&\"-\"&LEFT(D221,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G221,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J221/H221,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},6900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO221=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP221=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF212","SLU-U3-002","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C222,5,1)=\"U\",MID(C222,5,2),LEN(C222)>10,MID(C222,5,3)&\"-\"&LEFT(D222,1),LEN(C222)<=10,MID(C222,5,2)&\"-\"&LEFT(D222,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G222,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J222/H222,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},2000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM222=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN222=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO222=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP222=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF269","SMN-U3-010","District","South","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C223,5,1)=\"U\",MID(C223,5,2),LEN(C223)>10,MID(C223,5,3)&\"-\"&LEFT(D223,1),LEN(C223)<=10,MID(C223,5,2)&\"-\"&LEFT(D223,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G223,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J223/H223,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},43100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.209793574053567E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM223=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN223=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO223=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP223=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF293","SNH-E1-001","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C224,5,1)=\"U\",MID(C224,5,2),LEN(C224)>10,MID(C224,5,3)&\"-\"&LEFT(D224,1),LEN(C224)<=10,MID(C224,5,2)&\"-\"&LEFT(D224,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G224,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J224/H224,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.5},4000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":25344.905519999997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":106244.25571304072},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":569429},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":130969},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":140080},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":840478},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":6.8889219751584957E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},840478,1062632,503735,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":503735},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM224=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN224=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO224=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP224=\"y\",1,\"\"))","v":""},1,null,"","",503735,"",503735]
[null,"PCF213","STC-U1-001","District","East","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C225,5,1)=\"U\",MID(C225,5,2),LEN(C225)>10,MID(C225,5,3)&\"-\"&LEFT(D225,1),LEN(C225)<=10,MID(C225,5,2)&\"-\"&LEFT(D225,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G225,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J225/H225,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},50400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM225=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN225=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO225=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP225=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF132","STF-U1-011","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C226,5,1)=\"U\",MID(C226,5,2),LEN(C226)>10,MID(C226,5,3)&\"-\"&LEFT(D226,1),LEN(C226)<=10,MID(C226,5,2)&\"-\"&LEFT(D226,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G226,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J226/H226,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},27900,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM226=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN226=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO226=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP226=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF314","STN-A5-001","District","South","Acquire and embellish land to provide DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C227,5,1)=\"U\",MID(C227,5,2),LEN(C227)>10,MID(C227,5,3)&\"-\"&LEFT(D227,1),LEN(C227)<=10,MID(C227,5,2)&\"-\"&LEFT(D227,1))","v":"A5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G227,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J227/H227,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.60540000000000005},24216,495.54013875123883,12000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A5-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":1820215.6293648588},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":1101958.5420174857},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7253574.4109799992},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1932216.9953806684},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10299000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2368770},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1900166},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":14567936},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.14606900637796352},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},26567936,30902056,19520531,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":19520531},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM227=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN227=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO227=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP227=\"y\",1,\"\"))","v":0.25},1,null,4880132.75,4880132.75,4880132.75,4880132.75,19520531]
[null,"PCF273","SUN-A1-001","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C228,5,1)=\"U\",MID(C228,5,2),LEN(C228)>10,MID(C228,5,3)&\"-\"&LEFT(D228,1),LEN(C228)<=10,MID(C228,5,2)&\"-\"&LEFT(D228,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G228,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J228/H228,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,350,1750000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":183501},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1101006},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":9.0243223834310417E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2851006,3659064,1734560,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1734560},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM228=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN228=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO228=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP228=\"y\",1,\"\"))","v":""},1,null,"","",1734560,"",1734560]
[null,"PCF194","SVH-E12-001","District","East","Embellish with DISTRICT NATURE RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C229,5,1)=\"U\",MID(C229,5,2),LEN(C229)>10,MID(C229,5,3)&\"-\"&LEFT(D229,1),LEN(C229)<=10,MID(C229,5,2)&\"-\"&LEFT(D229,1))","v":"E12-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G229,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J229/H229,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.9426666666666668},58280,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E12-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":426148.28061473684},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":827864.05980756215},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":729086.20583200001},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":360044.74892914877},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1924495},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":442634},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":473426},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2840555},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.3889629140473843E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2840555,3591368,1702469,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1702469},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM229=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN229=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO229=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP229=\"y\",1,\"\"))","v":0.25},1,null,425617.25,425617.25,425617.25,425617.25,1702469]
[null,"PCF231","SWD-U2-001","District","South","Upgrade existing park infrastructure to the value of $1-2m (DISTRICT BOTANIC GARDEN/ ARBORETUM)",{"$f":"_xlfn.IFS(MID(C230,5,1)=\"U\",MID(C230,5,2),LEN(C230)>10,MID(C230,5,3)&\"-\"&LEFT(D230,1),LEN(C230)<=10,MID(C230,5,2)&\"-\"&LEFT(D230,1))","v":"U2"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G230,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J230/H230,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},158400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U2-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1500000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":345000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":138375},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1983375},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1983375,2093680,1762379,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1762379},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM230=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN230=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO230=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP230=\"y\",1,\"\"))","v":0.25},1,null,440594.75,440594.75,440594.75,440594.75,1762379]
[null,"PCF73","TAI-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C231,5,1)=\"U\",MID(C231,5,2),LEN(C231)>10,MID(C231,5,3)&\"-\"&LEFT(D231,1),LEN(C231)<=10,MID(C231,5,2)&\"-\"&LEFT(D231,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G231,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J231/H231,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,300,1500000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":183501},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1101006},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.6161656503577722E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2601006,3335201,1581035,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1581035},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM231=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN231=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO231=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP231=\"y\",1,\"\"))","v":""},1,null,"",1581035,"","",1581035]
[null,"PCF73","TAI-E1-002","Local","North","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C232,5,1)=\"U\",MID(C232,5,2),LEN(C232)>10,MID(C232,5,3)&\"-\"&LEFT(D232,1),LEN(C232)<=10,MID(C232,5,2)&\"-\"&LEFT(D232,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G232,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J232/H232,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2},16000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":101379.62207999999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":123827.28391754071},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":663047},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":152501},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":122332},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":937880},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.8507034737255082E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},937880,1083499,684436,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":684436},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM232=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN232=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO232=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP232=\"y\",1,\"\"))","v":""},1,null,"",684436,"","",684436]
[null,"PCF211","TAR-A1-001","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C233,5,1)=\"U\",MID(C233,5,2),LEN(C233)>10,MID(C233,5,3)&\"-\"&LEFT(D233,1),LEN(C233)<=10,MID(C233,5,2)&\"-\"&LEFT(D233,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G233,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J233/H233,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":8.7499999999999994E-2},700,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":25874.623338024994},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":102640.11545595902},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":550239},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":126555},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":101519},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":778313},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":7.9428457754221384E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},778313,899157,567989,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":567989},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM233=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN233=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO233=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP233=\"y\",1,\"\"))","v":1},1,null,"","","",567989,567989]
[null,"PCF211","TAR-U1-001","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT URBAN NEIGHBOURHOOD & LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C234,5,1)=\"U\",MID(C234,5,2),LEN(C234)>10,MID(C234,5,3)&\"-\"&LEFT(D234,1),LEN(C234)<=10,MID(C234,5,2)&\"-\"&LEFT(D234,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G234,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J234/H234,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},10600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM234=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN234=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO234=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP234=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF211","TAR-U3-010","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C235,5,1)=\"U\",MID(C235,5,2),LEN(C235)>10,MID(C235,5,3)&\"-\"&LEFT(D235,1),LEN(C235)<=10,MID(C235,5,2)&\"-\"&LEFT(D235,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G235,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J235/H235,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},24600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM235=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN235=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO235=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP235=\"y\",1,\"\"))","v":1},1,null,"","","",1174919,1174919]
[null,"PCF191","TOO-A4-002","District","West","Acquire and embellish land to provide DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C236,5,1)=\"U\",MID(C236,5,2),LEN(C236)>10,MID(C236,5,3)&\"-\"&LEFT(D236,1),LEN(C236)<=10,MID(C236,5,2)&\"-\"&LEFT(D236,1))","v":"A4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G236,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J236/H236,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.2569999999999999},1257,4176.6109785202862,5250000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A4-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294884.42740076402},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":370669.72524276032},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":805703.82838177739},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":272036.38427567435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1451222},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":333781},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":267750},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2052753},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.0948770602617614E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},7302753,8528081,5387107,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":5387107},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM236=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN236=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO236=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP236=\"y\",1,\"\"))","v":0.25},1,null,1346776.75,1346776.75,1346776.75,1346776.75,5387107]
[null,"PCF191","TOO-U3-001","Local","West","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C237,5,1)=\"U\",MID(C237,5,2),LEN(C237)>10,MID(C237,5,3)&\"-\"&LEFT(D237,1),LEN(C237)<=10,MID(C237,5,2)&\"-\"&LEFT(D237,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G237,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J237/H237,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},5000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.5569885499631666E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM237=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN237=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO237=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP237=\"y\",1,\"\"))","v":1},1,null,"","","",884632,884632]
[null,"PCF173","TRF-A8-001","Metropolitan","North","Acquire and embellish land to provide METROPOLITAN ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C238,5,1)=\"U\",MID(C238,5,2),LEN(C238)>10,MID(C238,5,3)&\"-\"&LEFT(D238,1),LEN(C238)<=10,MID(C238,5,2)&\"-\"&LEFT(D238,1))","v":"A8-M"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G238,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(J238/H238,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":4.3333333333333335E-2},1300,2750,3575000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A8-M-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":753032.14269090316},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":32631.392849939137},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":701304.17627599998},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":169722.60036037344},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":7500},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":911158},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":209566},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":84054},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1204778},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},4779778,5066848,4265078,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":4265078},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM238=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN238=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO238=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP238=\"y\",1,\"\"))","v":0.25},1,null,1066269.5,1066269.5,1066269.5,1066269.5,4265078]
[null,"PCF149","UKE-A1-005","Local","West","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C239,5,1)=\"U\",MID(C239,5,2),LEN(C239)>10,MID(C239,5,3)&\"-\"&LEFT(D239,1),LEN(C239)<=10,MID(C239,5,2)&\"-\"&LEFT(D239,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G239,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J239/H239,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,50,250000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":183501},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1101006},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.1614185199463049E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1351006,1715886,813407,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":813407},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM239=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN239=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO239=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP239=\"y\",1,\"\"))","v":1},1,null,"","","",813407,813407]
[null,"PCF129","UKE-E5-001","District","West","Embellish with DISTRICT OUTDOOR SPORT infrastructure",{"$f":"_xlfn.IFS(MID(C240,5,1)=\"U\",MID(C240,5,2),LEN(C240)>10,MID(C240,5,3)&\"-\"&LEFT(D240,1),LEN(C240)<=10,MID(C240,5,2)&\"-\"&LEFT(D240,1))","v":"E5-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G240,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(J240/H240,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.125},45000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E5-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":740088.67916180636},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":832599.76405703218},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":7781441.3300164435},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":1991997.0030044916},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":11250},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":10617288},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":2441976},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":1958890},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":15018154},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0.153263379968649},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},15018154,17349925,10959781,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":10959781},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM240=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN240=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO240=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP240=\"y\",1,\"\"))","v":0.25},1,null,2739945.25,2739945.25,2739945.25,2739945.25,10959781]
[null,"PCF274","UMG-E4-001","District","East","Embellish with DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C241,5,1)=\"U\",MID(C241,5,2),LEN(C241)>10,MID(C241,5,3)&\"-\"&LEFT(D241,1),LEN(C241)<=10,MID(C241,5,2)&\"-\"&LEFT(D241,1))","v":"E4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G241,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J241/H241,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":2.8},2800,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E4-D-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294525.65614929033},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":824671.83721801289},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":1287985.5650352219},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":488552.02427106054},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2604022},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":598925},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":480442},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":3683389},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":3.8109398220138667E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},3683389,4255285,2688023,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2688023},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM241=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN241=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO241=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP241=\"y\",1,\"\"))","v":0.25},1,null,672005.75,672005.75,672005.75,672005.75,2688023]
[null,"PCF254","UMG-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C242,5,1)=\"U\",MID(C242,5,2),LEN(C242)>10,MID(C242,5,3)&\"-\"&LEFT(D242,1),LEN(C242)<=10,MID(C242,5,2)&\"-\"&LEFT(D242,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G242,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J242/H242,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},17800,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2413451811825292E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM242=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN242=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO242=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP242=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF196","WAK-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C243,5,1)=\"U\",MID(C243,5,2),LEN(C243)>10,MID(C243,5,3)&\"-\"&LEFT(D243,1),LEN(C243)<=10,MID(C243,5,2)&\"-\"&LEFT(D243,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G243,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J243/H243,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":7.4999999999999997E-2},600,154,92400,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":5347.02601125},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":8343.4748518515644},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":48173},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":11080},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":11851},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":71104},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":5.9799869757996306E-4},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},163504,209598,99359,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":99359},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM243=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN243=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO243=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP243=\"y\",1,\"\"))","v":""},1,null,99359,"","","",99359]
[null,"PCF197","WAK-U3-001","District","East","Upgrade existing park infrastructure to the value of up to $1m (LOCAL OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C244,5,1)=\"U\",MID(C244,5,2),LEN(C244)>10,MID(C244,5,3)&\"-\"&LEFT(D244,1),LEN(C244)<=10,MID(C244,5,2)&\"-\"&LEFT(D244,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G244,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J244/H244,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},46100,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":246000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1476000},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.2413451811825292E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1476000,1866135,884632,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":884632},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM244=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN244=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO244=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP244=\"y\",1,\"\"))","v":0.25},1,null,221158,221158,221158,221158,884632]
[null,"PCF192","WES-A1-002","Local","South","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C245,5,1)=\"U\",MID(C245,5,2),LEN(C245)>10,MID(C245,5,3)&\"-\"&LEFT(D245,1),LEN(C245)<=10,MID(C245,5,2)&\"-\"&LEFT(D245,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G245,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J245/H245,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.57499999999999996},4600,3260.8695652173915,15000000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":170033.23907844996},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":135976.7953459323},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":727735},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":167379},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":67134},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":962248},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},15962248,16939120,14258700,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":14258700},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM245=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN245=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO245=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP245=\"y\",1,\"\"))","v":""},1,null,"","",14258700,"",14258700]
[null,"PCF192","WES-A7-001","Local","South","Acquire and embellish land to provide LOCAL ACCESS/ RECREATION CORRIDOR infrastructure",{"$f":"_xlfn.IFS(MID(C246,5,1)=\"U\",MID(C246,5,2),LEN(C246)>10,MID(C246,5,3)&\"-\"&LEFT(D246,1),LEN(C246)<=10,MID(C246,5,2)&\"-\"&LEFT(D246,1))","v":"A7-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G246,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J246/H246,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":6.25E-2},500,2200,1100000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A7-L-A"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":71293.68015},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":4455.855009375},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":30732.865240000006},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":8137.391557667971},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":47076},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":10827},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":4343},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":62246},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1162246,1233421,1038246,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1038246},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM246=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN246=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO246=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP246=\"y\",1,\"\"))","v":""},1,null,"","",1038246,"",1038246]
[null,"PCF192","WES-U1-010","District","South","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION & DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C247,5,1)=\"U\",MID(C247,5,2),LEN(C247)>10,MID(C247,5,3)&\"-\"&LEFT(D247,1),LEN(C247)<=10,MID(C247,5,2)&\"-\"&LEFT(D247,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G247,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J247/H247,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},57500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM247=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN247=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO247=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP247=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF211","WES-U1-012","District","South","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C248,5,1)=\"U\",MID(C248,5,2),LEN(C248)>10,MID(C248,5,3)&\"-\"&LEFT(D248,1),LEN(C248)<=10,MID(C248,5,2)&\"-\"&LEFT(D248,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G248,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J248/H248,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},20200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM248=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN248=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO248=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP248=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF312","WIL-E1-001","Local","South","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C249,5,1)=\"U\",MID(C249,5,2),LEN(C249)>10,MID(C249,5,3)&\"-\"&LEFT(D249,1),LEN(C249)<=10,MID(C249,5,2)&\"-\"&LEFT(D249,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G249,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J249/H249,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.57499999999999996},4600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":29146.641347999994},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":107123.40712326572},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":574110},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":132045},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":105923},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":812078},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":8.1425005272815505E-3},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},812078,938164,592629,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":592629},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM249=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN249=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO249=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP249=\"y\",1,\"\"))","v":""},1,null,"","",592629,"",592629]
[null,"PCF291","WIL-U3-010","District","South","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C250,5,1)=\"U\",MID(C250,5,2),LEN(C250)>10,MID(C250,5,3)&\"-\"&LEFT(D250,1),LEN(C250)<=10,MID(C250,5,2)&\"-\"&LEFT(D250,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G250,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J250/H250,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},117500,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4182833417282272E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM250=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN250=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO250=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP250=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF213","WOO-A4-001","District","South","Acquire and embellish land to provide DISTRICT URBAN COMMON infrastructure",{"$f":"_xlfn.IFS(MID(C251,5,1)=\"U\",MID(C251,5,2),LEN(C251)>10,MID(C251,5,3)&\"-\"&LEFT(D251,1),LEN(C251)<=10,MID(C251,5,2)&\"-\"&LEFT(D251,1))","v":"A4-D"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G251,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(J251/H251,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.6},600,935,561000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A4-D-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":294884.42740076402},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":176930.65644045841},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":805703.82838177739},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":227234.22461514204},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":2812.5},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1212681},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":278917},0.2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":298320},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1789918},2034,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.20307557840172039},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":1.4670943729558352E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2350918,2989776,1417288,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1417288},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM251=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN251=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO251=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP251=\"y\",1,\"\"))","v":0.25},1,null,354322,354322,354322,354322,1417288]
[null,"PCF152","WSR-E1-001","Local","West","Embellish with LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C252,5,1)=\"U\",MID(C252,5,2),LEN(C252)>10,MID(C252,5,3)&\"-\"&LEFT(D252,1),LEN(C252)<=10,MID(C252,5,2)&\"-\"&LEFT(D252,1))","v":"E1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G252,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J252/H252,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1.55},12400,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"E1-L-B&C"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":50689.811039999993},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":78569.207111999989},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":434089.71377963555},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":118552.37545619073},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":634961},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":146041},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":58575},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":839577},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},839577,886270,746028,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":746028},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM252=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN252=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO252=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP252=\"y\",1,\"\"))","v":1},1,null,"","","",746028,746028]
[null,"PCF152","WSR-U1-001","District","West","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT & DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C253,5,1)=\"U\",MID(C253,5,2),LEN(C253)>10,MID(C253,5,3)&\"-\"&LEFT(D253,1),LEN(C253)<=10,MID(C253,5,2)&\"-\"&LEFT(D253,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G253,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J253/H253,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},257000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.15359038713546411},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.8870532419051503E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM253=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN253=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO253=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP253=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,"PCF153","WSR-U3-001","District","North","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C254,5,1)=\"U\",MID(C254,5,2),LEN(C254)>10,MID(C254,5,3)&\"-\"&LEFT(D254,1),LEN(C254)<=10,MID(C254,5,2)&\"-\"&LEFT(D254,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G254,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J254/H254,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},41200,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1414500},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.7912100306912734E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1414500,1634120,1032258,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1032258},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO254=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP254=\"y\",1,\"\"))","v":0.25},1,null,258064.5,258064.5,258064.5,258064.5,1032258]
[null,"PCF153","WSR-U3-010","Local","North","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C255,5,1)=\"U\",MID(C255,5,2),LEN(C255)>10,MID(C255,5,3)&\"-\"&LEFT(D255,1),LEN(C255)<=10,MID(C255,5,2)&\"-\"&LEFT(D255,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G255,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J255/H255,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},10000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM255=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN255=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO255=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP255=\"y\",1,\"\"))","v":""},1,null,"",1174919,"","",1174919]
[null,"PCF133","WVH-U3-010","District","North","Upgrade existing park infrastructure to the value of up to $1m (DISTRICT GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C256,5,1)=\"U\",MID(C256,5,2),LEN(C256)>10,MID(C256,5,3)&\"-\"&LEFT(D256,1),LEN(C256)<=10,MID(C256,5,2)&\"-\"&LEFT(D256,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G256,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J256/H256,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},20000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM256=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN256=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO256=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP256=\"y\",1,\"\"))","v":0.25},1,null,293729.75,293729.75,293729.75,293729.75,1174919]
[null,"PCF153","WWN-A1-001","Local","North","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C257,5,1)=\"U\",MID(C257,5,2),LEN(C257)>10,MID(C257,5,3)&\"-\"&LEFT(D257,1),LEN(C257)<=10,MID(C257,5,2)&\"-\"&LEFT(D257,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G257,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J257/H257,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.625},5000,1125,5625000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":184818.73812874997},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":139395.94200131416},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":745939},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":171566},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":137626},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1055131},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":2.0820729804830782E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},6680131,7815322,4936864,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":4936864},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM257=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN257=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO257=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP257=\"y\",1,\"\"))","v":""},1,null,"",4936864,"","",4936864]
[null,"PCF157","WYN-U1-010","District","East","Upgrade existing park infrastructure to the value of $2m+ (DISTRICT OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C258,5,1)=\"U\",MID(C258,5,2),LEN(C258)>10,MID(C258,5,3)&\"-\"&LEFT(D258,1),LEN(C258)<=10,MID(C258,5,2)&\"-\"&LEFT(D258,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G258,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J258/H258,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},121600,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":184500},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2644500},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2644500,2791573,2349839,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2349839},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM258=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN258=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO258=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP258=\"y\",1,\"\"))","v":0.25},1,null,587459.75,587459.75,587459.75,587459.75,2349839]
[null,"PCF177","WYN-U3-010","Local","East","Upgrade existing park infrastructure to the value of up to $1m (LOCAL GENERAL RECREATION)",{"$f":"_xlfn.IFS(MID(C259,5,1)=\"U\",MID(C259,5,2),LEN(C259)>10,MID(C259,5,3)&\"-\"&LEFT(D259,1),LEN(C259)<=10,MID(C259,5,2)&\"-\"&LEFT(D259,1))","v":"U3"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G259,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J259/H259,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},5000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U3-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":1000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":230000},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":92250},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":1322250},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},1322250,1395786,1174919,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":1174919},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM259=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN259=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO259=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP259=\"y\",1,\"\"))","v":""},1,null,1174919,"","","",1174919]
[null,"PCF177","WYW-A1-001","Local","East","Acquire and embellish land to provide LOCAL GENERAL RECREATION infrastructure",{"$f":"_xlfn.IFS(MID(C260,5,1)=\"U\",MID(C260,5,2),LEN(C260)>10,MID(C260,5,3)&\"-\"&LEFT(D260,1),LEN(C260)<=10,MID(C260,5,2)&\"-\"&LEFT(D260,1))","v":"A1-L"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G260,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(J260/H260,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":0.47499999999999998},3800,360,1368000,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"A1-L-A&B"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":295709.98100599996},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":140462.24097784999},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":417974.52457963559},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0.23125000000000001},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":129138.50203516855},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":3750},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":691325},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":159005},7.4999999999999997E-2,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":63775},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":914105},2024,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.23553359173481525},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2282105,2417153,2034667,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2034667},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AO$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":""},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM260=\"y\",1,\"\"))","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN260=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO260=\"y\",1,\"\"))","v":""},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP260=\"y\",1,\"\"))","v":""},1,null,2034667,"","","",2034667]
[null,"PCF93","ZIL-U1-010","Metropolitan","North","Upgrade existing park infrastructure to the value of $2m+ (METROPOLITAN OUTDOOR SPORT)",{"$f":"_xlfn.IFS(MID(C261,5,1)=\"U\",MID(C261,5,2),LEN(C261)>10,MID(C261,5,3)&\"-\"&LEFT(D261,1),LEN(C261)<=10,MID(C261,5,2)&\"-\"&LEFT(D261,1))","v":"U1"},{"$f":"IFERROR(INDEX(LGIP1b_Park_UnitRates[],MATCH(G261,LGIP1b_Park_UnitRates[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(J261/H261,INDEX(LGIP1b_Park_UnitRates[],MATCH(FutureTrunkParks6[[#This Row],[LGIP Code (*)]], LGIP1b_Park_UnitRates[LGIP Code], 0),4)),1)","v":1},286000,0,0,{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Stages],,0)","v":"U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[LGIP Code (*)]],LGIP1b_Parks_UnitRates_Summary[LGIP Code],LGIP1b_Parks_UnitRates_Summary[Costing Code],,0)","v":"U1-U"},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Scaled component],,0)","v":0},{"$f":"FutureTrunkParks6[[#This Row],[Unit Rate (Scale)]]*FutureTrunkParks6[[#This Row],[Scaling factor (*)]]","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Not scaled component],,0)","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary Scale],,0)","v":0},{"$f":"((FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]])*FutureTrunkParks6[[#This Row],[Preliminary Scale %]])","v":0},{"$f":"_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Preliminary No Scale],,0)","v":0},{"$f":"ROUND(IF(FutureTrunkParks6[[#This Row],[Stage]]=\"U\",_xlfn.XLOOKUP(FutureTrunkParks6[[#This Row],[Costing Code]],LGIP1b_Parks_UnitRates_Summary[Costing Code],LGIP1b_Parks_UnitRates_Summary[Grand Total],,0),FutureTrunkParks6[[#This Row],[Costs with Scaling Factor Applied]]+FutureTrunkParks6[[#This Row],[Unit Rate (No Scale)]]+FutureTrunkParks6[[#This Row],[Preliminary Scale Cost]]+FutureTrunkParks6[[#This Row],[Preliminary No Scale]]),0)","v":2000000},2021,1,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]*23%,0)","v":460000},0.15,{"$f":"ROUND((FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]])*FutureTrunkParks6[[#This Row],[Multiplier]]*FutureTrunkParks6[[#This Row],[Construction Contingency Rate %]],0)","v":369000},{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Direct Construction Cost]]+FutureTrunkParks6[[#This Row],[Project Owners Cost (23% Direct Construction Cost)($)]]+FutureTrunkParks6[[#This Row],[Construction Contingency Cost ($)]],0)","v":2829000},2029,2.0111853187589457E-2,1.8204777291069174E-2,{"$f":"VLOOKUP(FutureTrunkParks6[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$11,11)","v":0.31134461829061294},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Year of Provision]]=2024,0,FutureTrunkParks6[[#This Row],[Year of Provision]]=2029,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2029\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]),FutureTrunkParks6[[#This Row],[Year of Provision]]=2034,FutureTrunkParks6[[#This Row],[Total Construction Cost ($)]]/SUMIFS($AI$16:$AI$261,$AB$16:$AB$261,\"2034\",$E$16:$E$261,FutureTrunkParks6[[#This Row],[Service Catchment]]))","v":5.5824200613825467E-2},{"$f":"IF(AND(FutureTrunkParks6[[#This Row],[Spare Capacity (%)]]>30%,FutureTrunkParks6[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks6[[#This Row],[Spare Capacity (%)]],1)","v":1},{"$f":"IF(FutureTrunkParks6[[#This Row],[Terminal Value Analysis]]<0,0,FutureTrunkParks6[[#This Row],[Terminal Value Analysis]])","v":1},2829000,3268240,2064516,{"$f":"ROUND(FutureTrunkParks6[[#This Row],[Net Present Value of Establishment Cost]]*FutureTrunkParks6[[#This Row],[Terminal Value Adjustment (%)]],0)","v":2064516},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AM$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AN$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"_xlfn.IFS(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",\"y\",AP$13=FutureTrunkParks6[[#This Row],[Service Catchment]], \"y\", FutureTrunkParks6[[#This Row],[Hierarchy/Name]]=\"Local\", \"\")","v":"y"},null,{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AM261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AN261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AO261=\"y\",1,\"\"))","v":0.25},{"$f":"IF(FutureTrunkParks6[[#This Row],[Hierarchy/Name]]<>\"Local\",0.25,IF(AP261=\"y\",1,\"\"))","v":0.25},1,null,516129,516129,516129,516129,2064516]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,L15:L261)","v":370476200},null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,U15:U261)","v":495396671},null,null,{"$f":"SUBTOTAL(109,X16:X261)","v":113941239},null,{"$f":"SUBTOTAL(109,Z15:Z261)","v":81186171},{"$f":"SUBTOTAL(109,AA15:AA261)","v":690524081},null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AI15:AI261)","v":1061000281},{"$f":"SUBTOTAL(109,AJ15:AJ261)","v":1238628367},{"$f":"SUBTOTAL(109,AK15:AK261)","v":786277659},{"$f":"SUBTOTAL(109,AL15:AL261)","v":782755568}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF($D$10=\"Location\",#REF!,IF($D$10=\"Landuse\",#REF!,\"\"\"Error\"))","v":{"$error":"#REF!"}}]

{"sheet":"Catchment Demand - Parks","index":5,"n_rows":58,"n_cols":19,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null," Parks and Community Facilities"]
[]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"2021","v":2021},{"$f":"D7+5","v":2026},{"$f":"E7+5","v":2031},2036,2041,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2022 - 2051)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"},"Spare Capacity"]
[null,1,"East",317431,330089,343686,364033,384278,null,{"$f":"NPV(WACC,E17:S17)","v":46602.000000000007},null,449775,{"$f":"(L8-G8)/G8","v":0.23553359173481525}]
[null,2,"North",255439,274427,287857,302822,320967,null,{"$f":"NPV(WACC,E18:S18)","v":47383},null,397104,{"$f":"(L9-G9)/G9","v":0.31134461829061294}]
[null,3,"South",404017,420664,438860,462222,496247,null,{"$f":"NPV(WACC,E19:S19)","v":58205.000000000007},null,556088,0.20307557840172039]
[null,4,"West",386298,407684,429179,450230,480015,null,{"$f":"NPV(WACC,E20:S20)","v":63931.999999999985},null,519381,0.15359038713546411]
[null,null,"Totals",{"$f":"SUM(D8:D11)","v":1363185},{"$f":"SUM(E8:E11)","v":1432864},{"$f":"SUM(F8:F11)","v":1499582},{"$f":"SUM(G8:G11)","v":1579307},{"$f":"SUM(H8:H11)","v":1681507},null,{"$f":"SUM(J8:J11)","v":216122},null,{"$f":"SUM(L8:L11)","v":1922348}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile "]
[null,"Catchment No","Catchment Name",{"$f":"2021","v":2021},{"$f":"D16 +1","v":2022},{"$f":"E16 +1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"B8","v":1},"East",null,{"$f":"($E$8-$D$8)/5","v":2531.6},2531.6,2531.6,2531.6,{"$f":"($E$8-$D$8)/5","v":2531.6},{"$f":"$N17","v":2719.4},{"$f":"$N17","v":2719.4},2719.4,2719.4,{"$f":"(F8-E8)/5","v":2719.4},{"$f":"$S17","v":4069.4},{"$f":"$S17","v":4069.4},4069.4,4069.4,{"$f":"(G8-F8)/5","v":4069.4}]
[null,2,"North",null,{"$f":"$I18","v":3797.6},{"$f":"$I18","v":3797.6},3797.6,3797.6,{"$f":"($E$9-$D$9)/5","v":3797.6},{"$f":"$N18","v":2686},2686,2686,2686,{"$f":"(F9-E9)/5","v":2686},{"$f":"$S18","v":2993},2993,2993,2993,{"$f":"(G9-F9)/5","v":2993}]
[null,3,"South",null,3329.4,3329.4,3329.4,3329.4,{"$f":"($E$10-$D$10)/5","v":3329.4},3639.2,3639.2,3639.2,3639.2,{"$f":"(F10-E10)/5","v":3639.2},4672.3999999999996,4672.3999999999996,4672.3999999999996,4672.3999999999996,{"$f":"(G10-F10)/5","v":4672.3999999999996}]
[null,4,"West",null,4277.2,4277.2,4277.2,4277.2,{"$f":"($E$11-$D$11)/5","v":4277.2},4299,4299,4299,4299,{"$f":"(F11-E11)/5","v":4299},4210.2,4210.2,4210.2,4210.2,{"$f":"(G11-F11)/5","v":4210.2}]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D16","v":2021},{"$f":"D28 +1","v":2022},{"$f":"E28 +1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"B8","v":1},"East",317431,{"$f":"IF(E17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$28-E28)),E17*((1+ICSInf)^(#REF!-E28)))","v":{"$error":"#REF!"}},{"$f":"IF(F17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$28-D28)),F17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(G17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$28-D28)),G17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(H17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$28-D28)),H17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(I17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$28-D28)),I17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(J17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$28-D28)),J17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(K17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$28-D28)),K17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(L17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$28-D28)),L17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(M17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$28-D28)),M17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(N17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$28-D28)),N17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(O17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$28-D28)),O17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(P17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$28-D28)),P17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(Q17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$28-D28)),Q17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(R17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$28-D28)),R17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(S17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$28-D28)),S17*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}}]
[null,2,"North",255439,{"$f":"IF(E18=\"\",(($E9-$D9)/5)*((1+ICSInf)^(E$28-D28)),E18*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(F18=\"\",(($E9-$D9)/5)*((1+ICSInf)^(F$28-D29)),F18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(G18=\"\",(($E9-$D9)/5)*((1+ICSInf)^(G$28-D29)),G18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(H18=\"\",(($E9-$D9)/5)*((1+ICSInf)^(H$28-D29)),H18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(I18=\"\",(($E9-$D9)/5)*((1+ICSInf)^(I$28-D29)),I18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(J18=\"\",(($F9-$E9)/5)*((1+ICSInf)^(J$28-D29)),J18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(K18=\"\",(($F9-$E9)/5)*((1+ICSInf)^(K$28-D29)),K18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(L18=\"\",(($F9-$E9)/5)*((1+ICSInf)^(L$28-D29)),L18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(M18=\"\",(($F9-$E9)/5)*((1+ICSInf)^(M$28-D29)),M18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(N18=\"\",(($F9-$E9)/5)*((1+ICSInf)^(N$28-D29)),N18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(O18=\"\",(($G9-$F9)/5)*((1+ICSInf)^(O$28-D29)),O18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(P18=\"\",(($G9-$F9)/5)*((1+ICSInf)^(P$28-D29)),P18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(Q18=\"\",(($G9-$F9)/5)*((1+ICSInf)^(Q$28-D29)),Q18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(R18=\"\",(($G9-$F9)/5)*((1+ICSInf)^(R$28-D29)),R18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}},{"$f":"IF(S18=\"\",(($G9-$F9)/5)*((1+ICSInf)^(S$28-D29)),S18*((1+ICSInf)^(#REF!-D29)))","v":{"$error":"#REF!"}}]
[null,3,"South",404017,{"$f":"IF(E19=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$28-D28)),E19*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(F19=\"\",(($E10-$D10)/5)*((1+ICSInf)^(F$28-D30)),F19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(G19=\"\",(($E10-$D10)/5)*((1+ICSInf)^(G$28-D30)),G19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(H19=\"\",(($E10-$D10)/5)*((1+ICSInf)^(H$28-D30)),H19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(I19=\"\",(($E10-$D10)/5)*((1+ICSInf)^(I$28-D30)),I19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(J19=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$28-D30)),J19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(K19=\"\",(($F10-$E10)/5)*((1+ICSInf)^(K$28-D30)),K19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(L19=\"\",(($F10-$E10)/5)*((1+ICSInf)^(L$28-D30)),L19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(M19=\"\",(($F10-$E10)/5)*((1+ICSInf)^(M$28-D30)),M19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(N19=\"\",(($F10-$E10)/5)*((1+ICSInf)^(N$28-D30)),N19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(O19=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$28-D30)),O19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(P19=\"\",(($G10-$F10)/5)*((1+ICSInf)^(P$28-D30)),P19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(Q19=\"\",(($G10-$F10)/5)*((1+ICSInf)^(Q$28-D30)),Q19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(R19=\"\",(($G10-$F10)/5)*((1+ICSInf)^(R$28-D30)),R19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}},{"$f":"IF(S19=\"\",(($G10-$F10)/5)*((1+ICSInf)^(S$28-D30)),S19*((1+ICSInf)^(#REF!-D30)))","v":{"$error":"#REF!"}}]
[null,4,"West",386298,{"$f":"IF(E20=\"\",(($E11-$D11)/5)*((1+ICSInf)^(E$28-D28)),E20*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(F20=\"\",(($E11-$D11)/5)*((1+ICSInf)^(F$28-D31)),F20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(G20=\"\",(($E11-$D11)/5)*((1+ICSInf)^(G$28-D31)),G20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(H20=\"\",(($E11-$D11)/5)*((1+ICSInf)^(H$28-D31)),H20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(I20=\"\",(($E11-$D11)/5)*((1+ICSInf)^(I$28-D31)),I20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(J20=\"\",(($F11-$E11)/5)*((1+ICSInf)^(J$28-D31)),J20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(K20=\"\",(($F11-$E11)/5)*((1+ICSInf)^(K$28-D31)),K20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(L20=\"\",(($F11-$E11)/5)*((1+ICSInf)^(L$28-D31)),L20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(M20=\"\",(($F11-$E11)/5)*((1+ICSInf)^(M$28-D31)),M20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(N20=\"\",(($F11-$E11)/5)*((1+ICSInf)^(N$28-D31)),N20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(O20=\"\",(($G11-$F11)/5)*((1+ICSInf)^(O$28-D31)),O20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(P20=\"\",(($G11-$F11)/5)*((1+ICSInf)^(P$28-D31)),P20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(Q20=\"\",(($G11-$F11)/5)*((1+ICSInf)^(Q$28-D31)),Q20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(R20=\"\",(($G11-$F11)/5)*((1+ICSInf)^(R$28-D31)),R20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}},{"$f":"IF(S20=\"\",(($G11-$F11)/5)*((1+ICSInf)^(S$28-D31)),S20*((1+ICSInf)^(#REF!-D31)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D32)),#REF!*((1+ICSInf)^(#REF!-D32)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D33)),#REF!*((1+ICSInf)^(#REF!-D33)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D34)),#REF!*((1+ICSInf)^(#REF!-D34)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D35)),#REF!*((1+ICSInf)^(#REF!-D35)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D36)),#REF!*((1+ICSInf)^(#REF!-D36)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D37)),#REF!*((1+ICSInf)^(#REF!-D37)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D38)),#REF!*((1+ICSInf)^(#REF!-D38)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D39)),#REF!*((1+ICSInf)^(#REF!-D39)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D40)),#REF!*((1+ICSInf)^(#REF!-D40)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D41)),#REF!*((1+ICSInf)^(#REF!-D41)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D42)),#REF!*((1+ICSInf)^(#REF!-D42)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D43)),#REF!*((1+ICSInf)^(#REF!-D43)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D44)),#REF!*((1+ICSInf)^(#REF!-D44)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D45)),#REF!*((1+ICSInf)^(#REF!-D45)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D46)),#REF!*((1+ICSInf)^(#REF!-D46)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D47)),#REF!*((1+ICSInf)^(#REF!-D47)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D48)),#REF!*((1+ICSInf)^(#REF!-D48)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D49)),#REF!*((1+ICSInf)^(#REF!-D49)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D50)),#REF!*((1+ICSInf)^(#REF!-D50)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D51)),#REF!*((1+ICSInf)^(#REF!-D51)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D52)),#REF!*((1+ICSInf)^(#REF!-D52)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D53)),#REF!*((1+ICSInf)^(#REF!-D53)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D54)),#REF!*((1+ICSInf)^(#REF!-D54)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D55)),#REF!*((1+ICSInf)^(#REF!-D55)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D56)),#REF!*((1+ICSInf)^(#REF!-D56)))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$28-D28)),#REF!*((1+ICSInf)^(#REF!-D28)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$28-D57)),#REF!*((1+ICSInf)^(#REF!-D57)))","v":{"$error":"#REF!"}}]

{"sheet":"Summary Cost Schedule","index":6,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[[6,9,7,9],[1,1,1,9],[2,1,2,9],[4,1,4,9],[6,3,6,5],[6,6,6,8],[6,1,6,2]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
[]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand (Population)",null,null,"Cost of Trunk Infrastrcutrue ",null,null,"Cost per Unit Demand (Average)"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,{"$f":"'Catchment Demand - Parks'!B8","v":1},{"$f":"'Catchment Demand - Parks'!C8","v":"East"},{"$f":"IFERROR(VLOOKUP($C9,'Catchment Demand - Parks'!$C$8:$J$11,2,FALSE),\"\")","v":317431},{"$f":"IFERROR(VLOOKUP($C9,'Catchment Demand - Parks'!$C$8:$J$11,8,FALSE),\"\")","v":46602.000000000007},{"$f":"IFERROR(D9+E9,\"\")","v":364033},{"$f":"HLOOKUP(C9,'Exist Trunk Assets - Parks'!$AA$11:$AD$14,4,FALSE)","v":2404804071.75},{"$f":"HLOOKUP(C9,'Future Trunk Assets - Parks'!$AX$13:$BA$15,3,FALSE)","v":210558631},{"$f":"G9+H9","v":2615362702.75},{"$f":"IFERROR(I9/F9,0)","v":7184.4110362247375}]
[null,{"$f":"'Catchment Demand - Parks'!B9","v":2},{"$f":"'Catchment Demand - Parks'!C9","v":"North"},{"$f":"IFERROR(VLOOKUP($C10,'Catchment Demand - Parks'!$C$8:$J$11,2,FALSE),\"\")","v":255439},{"$f":"IFERROR(VLOOKUP($C10,'Catchment Demand - Parks'!$C$8:$J$11,8,FALSE),\"\")","v":47383},{"$f":"IFERROR(D10+E10,\"\")","v":302822},{"$f":"HLOOKUP(C10,'Exist Trunk Assets - Parks'!$AA$11:$AD$14,4,FALSE)","v":2341273416.75},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Parks'!$AX$13:$BA$15,3,FALSE)","v":171277182},{"$f":"G10+H10","v":2512550598.75},{"$f":"IFERROR(I10/F10,0)","v":8297.1204164492665}]
[null,{"$f":"'Catchment Demand - Parks'!B10","v":3},{"$f":"'Catchment Demand - Parks'!C10","v":"South"},{"$f":"IFERROR(VLOOKUP($C11,'Catchment Demand - Parks'!$C$8:$J$11,2,FALSE),\"\")","v":404017},{"$f":"IFERROR(VLOOKUP($C11,'Catchment Demand - Parks'!$C$8:$J$11,8,FALSE),\"\")","v":58205.000000000007},462222,{"$f":"HLOOKUP(C11,'Exist Trunk Assets - Parks'!$AA$11:$AD$14,4,FALSE)","v":2511530904.75},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Parks'!$AX$13:$BA$15,3,FALSE)","v":223092005},2734622909.75,5916.2543317929476]
[null,{"$f":"'Catchment Demand - Parks'!B11","v":4},{"$f":"'Catchment Demand - Parks'!C11","v":"West"},{"$f":"IFERROR(VLOOKUP($C12,'Catchment Demand - Parks'!$C$8:$J$11,2,FALSE),\"\")","v":386298},{"$f":"IFERROR(VLOOKUP($C12,'Catchment Demand - Parks'!$C$8:$J$11,8,FALSE),\"\")","v":63931.999999999985},450230,{"$f":"HLOOKUP(C12,'Exist Trunk Assets - Parks'!$AA$11:$AD$14,4,FALSE)","v":2389924915.75},{"$f":"HLOOKUP(C12,'Future Trunk Assets - Parks'!$AX$13:$BA$15,3,FALSE)","v":181349841},2571274756.75,5711.0249355884771]
[null,null,"Totals",{"$f":"SUM(D9:D12)","v":1363185},216122,1579307,9647533309,786277659,10433810968]